| Reported currency millions | FY2021 · USD | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · USD | FY2026 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 368.9 | 376.4 | 321.6 | 373.8 | 540.0 | 861.6 | +59.5% | |
| Cost of revenue | 244.3 | 255.0 | 219.2 | 242.4 | 314.2 | 386.3 | +23.0% | |
| Gross profit | 124.6 | 121.4 | 102.4 | 131.4 | 225.8 | 475.3 | +110.5% | |
| Research & development | 0.4 | 0.2 | 0.1 | 0.1 | 2.6 | — | — | |
| Selling, general & administrative | 1.0 | 1.5 | 1.3 | 1.5 | 1.3 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 12.8 | 9.8 | 1.0 | 131.4 | 29.1 | 71.4 | +145.5% | |
| Operating income | 112.5 | 112.7 | 95.2 | 115.6 | 196.8 | 403.9 | +105.3% | |
| Interest expense | 7.7 | 6.3 | 7.8 | 11.7 | 20.9 | 11.1 | −46.7% | |
| Interest income | 0.8 | 1.1 | 1.1 | 1.9 | 1.8 | 3.5 | +94.0% | |
| Other income / expense | (5.2) | 2.1 | (3.5) | (6.2) | (0.1) | — | — | |
| Pre-tax income | 104.8 | 106.9 | 85.6 | 109.4 | 196.6 | 398.1 | +102.5% | |
| Income tax | 30.1 | 31.9 | 24.8 | 30.6 | 56.0 | 132.2 | +136.0% | |
| Net income | 74.7 | 75.1 | 61.1 | 79.4 | 141.6 | 266.1 | +88.0% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.04 | 0.04 | 0.03 | 0.04 | 1.47 | 0.13 | −91.1% | |
| EPS, diluted (per share) | 0.04 | 0.04 | 0.03 | 0.04 | 1.47 | 0.13 | −91.1% | |
| EBITDA | 144.9 | 105.2 | 115.2 | 143.0 | 251.9 | 453.2 | +79.9% | |
| Depreciation & amortization | 24.8 | 21.5 | 18.4 | 21.9 | 34.4 | 47.7 | +38.6% | |
| Weighted average shares (shares) | 96,416,450 | 95,825,200 | 95,825,200 | 95,825,200 | 96,468,950 | 2,029,579,129 | +2003.9% | |
| Weighted average diluted shares (shares) | 96,416,450 | 96,303,300 | 95,825,200 | 95,825,200 | 96,468,950 | 2,029,579,129 | +2003.9% | |
| Gross margin | 33.8% | 32.3% | 31.8% | 35.1% | 41.8% | 55.2% | +13.3 pts | |
| Operating margin | 30.5% | 29.9% | 29.6% | 30.9% | 36.4% | 46.9% | +10.4 pts | |
| Net margin | 20.2% | 20.0% | 19.0% | 21.2% | 26.2% | 30.9% | +4.7 pts |
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.
