| GBP billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.3 | 0.5 | 0.5 | 1.0 | 1.0 | +7.6% | |
| Cost of revenue | 0.1 | 0.2 | 0.4 | 0.4 | 0.7 | 0.8 | +4.5% | |
| Gross profit | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | +17.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | −10.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | −20.0% | |
| Operating income | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | +83.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −21.8% | |
| Interest income | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | +100.0% | |
| Other income / expense | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | −39.5% | |
| Pre-tax income | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | +122.2% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −16.4% | |
| Net income | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | +243.4% | |
| Discontinued operations | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.03 | (0.02) | 0.05 | 0.02 | 0.02 | 0.07 | +248.3% | |
| EPS, diluted (per share) | 0.02 | (0.02) | 0.05 | 0.02 | 0.02 | 0.07 | +247.9% | |
| EBITDA | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | +45.6% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +19.5% | |
| Weighted average shares (shares) | 277,113,850 | 427,854,251 | 638,243,627 | 684,973,893 | 1,111,403,279 | 1,097,658,566 | −1.2% | |
| Weighted average diluted shares (shares) | 277,113,850 | 427,854,251 | 667,430,527 | 714,091,517 | 1,196,589,592 | 1,182,311,495 | −1.2% | |
| Gross margin | 27.5% | 22.8% | 21.5% | 22.8% | 23.7% | 26.0% | +2.2 pts | |
| Operating margin | 9.6% | 1.6% | 10.7% | 12.1% | 8.6% | 14.7% | +6.1 pts | |
| Net margin | 5.2% | −2.8% | 5.8% | 2.5% | 2.4% | 7.7% | +5.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
