| GBP millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | (0.0) | (0.0) | 0.1 | 0.1 | 0.0 | 0.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.0 | 1.5 | 1.5 | 1.1 | 0.9 | 0.6 | −27.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 1.0 | 1.5 | 0.5 | 1.7 | 5.9 | 0.6 | −89.5% | |
| Operating income | (1.0) | (10.2) | (0.5) | (1.6) | (5.9) | (0.6) | +89.5% | |
| Interest expense | 0.0 | 0.0 | 0.2 | 0.8 | 0.1 | 0.1 | −3.4% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.1) | (0.2) | (0.8) | (0.4) | (0.1) | +84.1% | |
| Pre-tax income | (1.1) | (10.3) | (0.7) | (2.3) | (6.3) | (0.7) | +89.2% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (1.0) | (10.0) | (0.7) | (2.3) | (6.3) | (0.7) | +89.2% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.00) | (0.01) | (0.00) | (0.00) | (0.00) | 0.00 | +111.8% | |
| EPS, diluted (per share) | (0.00) | (0.01) | (0.00) | (0.00) | (0.00) | 0.00 | +111.8% | |
| EBITDA | (1.0) | (10.3) | (0.5) | (1.0) | (0.9) | (0.6) | +27.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.5 | 4.3 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 339,346,801 | 1,323,206,884 | 1,661,402,854 | 2,444,431,749 | 3,626,216,000 | 3,904,075,277 | +7.7% | |
| Weighted average diluted shares (shares) | 339,346,801 | 1,323,206,884 | 1,661,402,854 | 2,444,431,749 | 3,626,038,000 | 3,904,075,277 | +7.7% | |
| Gross margin | — | — | 100.0% | 100.0% | — | — | — | |
| Operating margin | — | — | −624.7% | −1,451.4% | — | — | — | |
| Net margin | — | — | −945.2% | −2,152.3% | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
