| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −7.5% | |
| Gross profit | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | +7.5% | |
| Operating expenses | 0.3 | 0.7 | 0.8 | 1.1 | 1.5 | 0.8 | −43.9% | |
| Operating income | (0.3) | (0.7) | (0.8) | (1.1) | (1.5) | (0.9) | +42.9% | |
| Interest expense | — | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | −44.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Pre-tax income | (0.2) | (0.7) | (0.8) | (1.3) | (1.7) | (0.9) | +43.6% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.2) | (0.7) | (0.8) | (1.2) | (1.6) | (0.9) | +43.4% | |
| EPS, basic (per share) | (0.14) | (0.03) | (0.03) | (0.03) | (0.02) | (0.01) | +69.5% | |
| EPS, diluted (per share) | (0.14) | (0.03) | (0.03) | (0.03) | (0.02) | (0.01) | +69.5% | |
| EBITDA | (0.3) | (0.7) | (0.8) | (1.1) | (1.5) | (0.8) | +43.9% | |
| Depreciation & amortization | — | — | 0.0 | 0.0 | 0.0 | 0.0 | −7.5% | |
| Weighted average shares (shares) | 1,602,433 | 21,665,990 | 29,466,000 | 40,069,000 | 84,936,000 | 158,911,000 | +87.1% | |
| Weighted average diluted shares (shares) | 1,602,433 | 21,665,990 | 29,466,000 | 40,069,000 | 84,936,000 | 158,911,000 | +87.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
