| GBP billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.4 | 2.6 | 3.0 | 3.1 | 2.9 | 1.9 | −33.6% | |
| Cost of revenue | 1.5 | 1.6 | 1.9 | 2.0 | 2.5 | 1.2 | −53.5% | |
| Gross profit | 0.9 | 1.0 | 1.1 | 1.2 | 0.4 | 0.8 | +88.3% | |
| Research & development | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −33.3% | |
| Selling, general & administrative | 0.5 | 0.6 | 0.6 | 0.6 | 0.0 | — | — | |
| Selling & marketing | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | — | — | |
| Operating expenses | 0.6 | 0.8 | 0.7 | 0.8 | 0.7 | 0.5 | −29.6% | |
| Operating income | 0.3 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | −26.1% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | +200.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +10.0% | |
| Other income / expense | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | — | — | |
| Pre-tax income | 0.2 | 0.1 | 0.4 | 0.4 | 0.4 | 0.2 | −34.7% | |
| Income tax | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −11.1% | |
| Net income | 0.2 | 0.0 | 0.2 | 0.3 | 0.3 | 2.0 | +574.7% | |
| Discontinued operations | 0.1 | 1.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.42 | 0.03 | 0.64 | 0.72 | 0.81 | 6.29 | +676.4% | |
| EPS, diluted (per share) | 0.42 | 0.03 | 0.64 | 0.72 | 0.81 | 6.26 | +673.2% | |
| EBITDA | 0.4 | 0.3 | 0.6 | 0.6 | 0.5 | 0.4 | −28.2% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −18.9% | |
| Weighted average shares (shares) | 376,906,188 | 376,906,188 | 376,906,188 | 345,901,957 | 362,166,050 | 313,252,549 | −13.5% | |
| Weighted average diluted shares (shares) | 376,906,188 | 376,906,188 | 376,906,188 | 347,291,180 | 342,321,219 | 314,560,289 | −8.1% | |
| Gross margin | 38.0% | 37.5% | 36.8% | 37.3% | 14.1% | 39.9% | +25.8 pts | |
| Operating margin | 13.5% | 7.5% | 13.3% | 13.3% | 14.1% | 15.6% | +1.6 pts | |
| Net margin | 6.5% | 0.5% | 7.6% | 8.0% | 10.0% | 101.7% | +91.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.