| GBP billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | −11.9% | |
| Cash & short-term investments | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | −11.9% | |
| Receivables | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | −4.0% | |
| Inventory | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | −0.5% | |
| Total current assets | 0.7 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | −2.3% | |
| Property, plant & equipment | 0.3 | 0.4 | 0.6 | 0.6 | 0.5 | 0.5 | −6.6% | |
| Goodwill & intangibles | 0.6 | 0.7 | 0.7 | 0.4 | 0.2 | 0.1 | −36.3% | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total assets | 1.4 | 1.6 | 1.9 | 1.6 | 1.3 | 1.2 | −9.0% | |
| Payables | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | +58.4% | |
| Short-term debt | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | −9.0% | |
| Total current liabilities | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | −8.8% | |
| Long-term debt | 0.7 | 0.9 | 1.0 | 0.7 | 0.7 | 0.8 | +30.7% | |
| Total debt | 0.8 | 1.0 | 1.2 | 0.9 | 1.0 | 1.1 | +16.0% | |
| Net debt | 0.5 | 0.7 | 1.1 | 0.8 | 0.9 | 1.1 | +18.4% | |
| Deferred revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Total liabilities | 1.1 | 1.4 | 1.7 | 1.7 | 1.6 | 1.9 | +15.9% | |
| Total equity | 0.2 | 0.2 | 0.1 | (0.0) | (0.3) | (0.6) | −136.9% | |
| Retained earnings | 0.2 | 0.2 | 0.1 | (0.0) | (0.3) | (0.7) | −130.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
