| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | +17900.0% | |
| Gross profit | 0.0 | (0.0) | (0.0) | (0.0) | 1.1 | +57050.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 4.6 | 1.3 | 3.9 | 2.4 | — | — | |
| Selling & marketing | 0.0 | 0.3 | 0.3 | 0.2 | — | — | |
| Operating expenses | 4.6 | 1.7 | 3.9 | 3.8 | 5.0 | +32.5% | |
| Operating income | (4.6) | (1.7) | (3.9) | (3.8) | (3.8) | −2.2% | |
| Interest expense | 0.0 | 0.0 | 0.2 | 0.6 | 1.8 | +199.2% | |
| Interest income | 0.0 | 0.0 | 0.2 | 0.6 | 0.0 | −100.0% | |
| Other income / expense | (0.4) | (0.1) | (0.5) | (2.9) | — | — | |
| Pre-tax income | (0.4) | (1.8) | (3.9) | (6.6) | (6.6) | +1.2% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.4) | (1.8) | (3.9) | (6.6) | (12.6) | −90.8% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.01) | −177.3% | |
| EPS, diluted (per share) | (0.00) | (0.00) | (0.00) | (0.00) | (0.01) | −183.7% | |
| EBITDA | 0.2 | (1.8) | (3.9) | (2.4) | (3.5) | −44.7% | |
| Depreciation & amortization | 0.2 | 0.0 | 0.0 | 0.2 | 0.4 | +119.5% | |
| Weighted average shares (shares) | 2,424,625,882 | 2,552,201,534 | 2,692,090,000 | 3,049,458,000 | 2,084,199,948 | −31.7% | |
| Weighted average diluted shares (shares) | 2,424,625,882 | 2,552,201,534 | 2,689,421,562 | 3,055,037,068 | 2,084,199,948 | −31.8% | |
| Gross margin | — | — | — | — | 76.0% | — | |
| Operating margin | — | — | — | — | −256.3% | — | |
| Net margin | — | — | — | — | −843.5% | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
