Model N Ratios and Metrics

Market cap in millions GBP. Fiscal year is January - December.

Millions GBP. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Aug '25 Aug 6, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Market Capitalization	2	1	7	6	7	4	Upgrade
Market Cap Growth	-90.83%	-90.83%	10.96%	-8.77%	93.64%	-75.97%	Upgrade
Enterprise Value	28	25	29	27	22	18	Upgrade
Last Close Price	0.01	0.02	0.24	0.27	0.32	0.43	Upgrade
PE Ratio	-	-	5.10	-	-	-	Upgrade
PS Ratio	10.13	2.66	37.29	146.50	-	-	Upgrade
PB Ratio	-0.11	-0.03	-1.23	-1.02	-1.66	-0.97	Upgrade
EV/Sales Ratio	118.09	105.24	158.40	636.97	-	-	Upgrade
Debt / Equity Ratio	-1.16	-1.16	-4.40	-3.85	-4.82	-5.08	Upgrade
Asset Turnover	0.02	0.02	0.01	0.00	-	-	Upgrade
Quick Ratio	0.02	0.02	0.08	0.03	0.09	0.15	Upgrade
Current Ratio	0.02	0.02	0.08	0.99	0.33	1.12	Upgrade
Return on Equity (ROE)	-	-	-	-	-	-6452.63%	Upgrade
Return on Assets (ROA)	-10.64%	-10.64%	-7.05%	-6.60%	-6.68%	-5.50%	Upgrade
Return on Capital (ROIC)	-11.37%	-11.37%	-8.77%	-9.68%	-9.99%	-8.47%	Upgrade
Earnings Yield	-708.96%	-2701.49%	19.59%	-73.33%	-86.76%	-212.15%	Upgrade
FCF Yield	-76.44%	-291.29%	-31.37%	-29.40%	-38.05%	-68.84%	Upgrade
Buyback Yield / Dilution	-9.68%	-9.68%	-20.41%	-13.21%	-141.66%	-3.23%	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.