| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (1.6) | (4.7) | (2.6) | (9.3) | (16.4) | (4.2) | +74.6% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +101.9% | |
| Stock-based compensation | 0.1 | 0.3 | 0.2 | 0.2 | 0.0 | 0.0 | — | |
| Change in working capital | 0.1 | 0.6 | (0.1) | (0.1) | 1.9 | 0.0 | −97.7% | |
| Operating cash flow | (2.2) | (2.3) | (7.6) | (6.6) | (3.9) | (2.8) | +30.0% | |
| Capital expenditure | (0.0) | (27.0) | (0.0) | (0.2) | (0.1) | (0.0) | +63.6% | |
| Acquisitions | 0.0 | 0.0 | 0.0 | (1.7) | 1.9 | 0.0 | −100.0% | |
| Investing cash flow | 0.0 | (9.8) | (43.1) | (3.6) | 2.1 | 3.7 | +79.2% | |
| Dividends paid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Share buybacks | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Debt issued / repaid | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Financing cash flow | 0.0 | 31.3 | 35.2 | 2.0 | 1.8 | 0.0 | −99.8% | |
| Free cash flow | (2.2) | (29.3) | (7.6) | (6.8) | (4.0) | (2.8) | +30.6% | |
| Net change in cash | (2.2) | 19.3 | (14.2) | (8.4) | (0.1) | 3.2 | +6499.4% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
