| Reported currency millions | FY2021 · GBP | FY2022 · GBP | FY2023 · GBP | FY2024 · GBP | FY2025 · USD | TTM · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Net income | (3,255.8) | 629.6 | 46.8 | 130.9 | 114.3 | — | — | |
| Depreciation & amortization | 1.7 | 3.5 | 3.2 | 3.0 | 3.1 | — | — | |
| Stock-based compensation | 2.2 | 1.5 | 1.0 | 1.3 | 2.8 | — | — | |
| Change in working capital | 0.0 | 0.0 | (15.5) | (432.3) | 0.0 | (0.9) | −2803.5% | |
| Operating cash flow | 0.0 | 0.0 | (96.6) | (87.4) | (0.1) | 149.6 | +125412.9% | |
| Capital expenditure | (0.5) | (1.2) | (1.3) | (1.7) | 0.0 | (0.6) | — | |
| Acquisitions | 0.0 | (24.5) | 0.0 | 0.0 | 0.0 | — | — | |
| Investing cash flow | 0.0 | 0.0 | (1.4) | 11.6 | (6.6) | — | — | |
| Dividends paid | 0.0 | 0.0 | 0.0 | (41.2) | (25.1) | — | — | |
| Share buybacks | 0.0 | (0.3) | 0.0 | (0.3) | 0.0 | — | — | |
| Debt issued / repaid | 0.0 | 26.1 | (0.7) | (2.7) | 0.0 | — | — | |
| Financing cash flow | 16.9 | 24.3 | (4.2) | 52.3 | 0.1 | — | — | |
| Free cash flow | 0.0 | 0.0 | (97.9) | (89.1) | (0.1) | 149.0 | +124882.9% | |
| Net change in cash | (161.4) | 197.2 | (103.4) | (7.1) | (1.1) | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
TTM ends 2025-12-31 and uses four consecutive reported quarters.
