| USD billions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 0.4 | 0.5 | 0.7 | 0.8 | 2.0 | +140.9% | |
| Cost of revenue | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 1.5 | +192.4% | |
| Gross profit | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.5 | +58.5% | |
| Research & development | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | +26.8% | |
| Selling, general & administrative | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | +186.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.6 | +122.5% | |
| Operating income | 0.0 | (0.0) | 0.0 | 0.1 | 0.1 | (0.1) | −218.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +156.5% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.0) | (0.2) | (0.0) | (0.0) | (0.2) | −1387.0% | |
| Pre-tax income | 0.0 | (0.0) | (0.2) | 0.1 | 0.0 | (0.3) | −747.6% | |
| Income tax | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | (0.0) | −2714.4% | |
| Net income | 0.0 | (0.0) | (0.2) | 0.1 | 0.0 | (0.3) | −707.8% | |
| 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) | 0.97 | (0.17) | (7.03) | 2.19 | 1.56 | (5.40) | −446.2% | |
| EPS, diluted (per share) | 0.96 | (0.17) | (7.03) | 2.18 | 1.55 | (5.40) | −448.4% | |
| EBITDA | 0.1 | 0.0 | (0.1) | 0.1 | 0.1 | 0.2 | +135.1% | |
| Depreciation & amortization | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 | +546.5% | |
| Weighted average shares (shares) | 24,049,851 | 24,685,534 | 25,044,881 | 27,203,417 | 28,018,656 | 49,087,346 | +75.2% | |
| Weighted average diluted shares (shares) | 24,362,656 | 24,685,534 | 25,044,881 | 27,327,993 | 28,173,488 | 49,087,346 | +74.2% | |
| Gross margin | 41.7% | 31.7% | 31.1% | 39.6% | 38.5% | 25.3% | −13.2 pts | |
| Operating margin | 11.0% | −2.0% | 5.4% | 10.3% | 7.2% | −3.6% | −10.8 pts | |
| Net margin | 5.9% | −0.9% | −32.6% | 8.3% | 5.3% | −13.4% | −18.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
