| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 6.1 | 2.2 | (5.5) | 3.2 | 1.1 | −65.8% | |
| Cost of revenue | 0.9 | 1.4 | 1.4 | 1.0 | 0.5 | −48.7% | |
| Gross profit | 5.2 | 0.8 | (6.9) | 2.3 | 0.6 | −73.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 1.0 | 1.2 | 1.1 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 1.4 | 1.0 | 1.2 | 1.1 | 10.4 | +817.7% | |
| Operating income | 3.8 | 1.2 | (6.7) | (54.0) | (9.8) | +81.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.1 | 1.1 | +1443.1% | |
| Other income / expense | (0.3) | 0.0 | (0.0) | 0.0 | (0.0) | −200.0% | |
| Pre-tax income | 3.4 | 1.2 | (6.7) | (54.0) | (9.8) | +81.8% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 3.4 | 1.2 | (6.7) | (54.0) | (9.8) | +81.8% | |
| 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 | 0.01 | (0.05) | (0.39) | (0.07) | +81.7% | |
| EPS, diluted (per share) | 0.04 | 0.01 | (0.05) | (0.39) | (0.07) | +81.7% | |
| EBITDA | 3.8 | 1.2 | (6.7) | (54.0) | (9.8) | +81.8% | |
| Depreciation & amortization | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 92,475,686 | 132,933,277 | 138,078,496 | 138,078,496 | 138,078,496 | +0.0% | |
| Weighted average diluted shares (shares) | 92,475,686 | 132,933,277 | 138,078,496 | 138,078,496 | 138,078,496 | +0.0% | |
| Gross margin | 84.7% | 35.9% | 125.1% | 70.2% | 55.4% | −14.9 pts | |
| Operating margin | 61.6% | 53.3% | 121.3% | −1,662.8% | −884.6% | +778.2 pts | |
| Net margin | 56.2% | 53.3% | 121.4% | −1,662.7% | −885.0% | +777.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
