| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 3.3 | 0.4 | 0.3 | 0.0 | 0.1 | +593.3% | |
| Cash & short-term investments | 3.3 | 0.4 | 0.3 | 0.0 | 0.3 | +1853.3% | |
| Receivables | 0.4 | 0.1 | 0.0 | 0.4 | 0.7 | +68.9% | |
| Inventory | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total current assets | 3.7 | 0.4 | 0.4 | 1.4 | 1.0 | −29.0% | |
| Property, plant & equipment | 0.0 | 15.4 | 15.8 | 0.0 | 4.2 | +83960.0% | |
| Goodwill & intangibles | 13.9 | 2.9 | 0.0 | 15.1 | — | — | |
| Long-term investments | 0.0 | 5.8 | 1.2 | 0.0 | — | — | |
| Total assets | 21.5 | 24.5 | 23.9 | 23.6 | 12.1 | −48.6% | |
| Payables | 0.4 | 0.4 | 0.2 | 0.6 | 1.7 | +186.6% | |
| Short-term debt | 0.0 | 0.0 | 0.0 | 3.1 | 6.4 | +104.5% | |
| Total current liabilities | 0.5 | 0.6 | 0.4 | 4.6 | 11.2 | +141.2% | |
| Long-term debt | 0.0 | 0.0 | 1.6 | 0.5 | 0.7 | +46.8% | |
| Total debt | 0.0 | 0.0 | 1.6 | 3.6 | 7.1 | +96.5% | |
| Net debt | (3.3) | (0.4) | 1.2 | 3.6 | 6.8 | +89.2% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Total liabilities | 0.5 | 3.5 | 2.2 | 8.2 | 12.5 | +52.3% | |
| Total equity | 21.0 | 21.0 | 21.7 | 15.3 | 3.3 | −78.6% | |
| Retained earnings | (0.4) | (1.5) | (5.5) | (12.0) | (25.4) | −112.1% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
