| Reported currency millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 9.1 | 21.2 | 21.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 6.5 | 8.9 | 8.1 | 0.1 | 0.1 | 0.0 | −97.2% | |
| Gross profit | 2.5 | 12.3 | 12.9 | (0.1) | (0.1) | (0.0) | +97.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.7 | 1.8 | 1.8 | 1.1 | 1.0 | 1.2 | +24.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 1.7 | 3.9 | 1.8 | 3.7 | 1.9 | 1.2 | −37.2% | |
| Operating income | 0.8 | 8.4 | (1.6) | (3.7) | (1.9) | (1.2) | +37.1% | |
| Interest expense | 1.6 | 1.4 | 1.7 | 0.0 | 0.0 | 0.0 | +28.7% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (2.9) | (1.7) | (0.1) | (0.0) | (0.2) | −1230.9% | |
| Pre-tax income | 0.8 | 5.5 | (3.3) | (3.8) | (1.9) | (1.4) | +26.9% | |
| Income tax | (0.1) | 1.9 | 5.2 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.9 | 3.6 | 2.3 | (20.4) | (2.4) | (1.3) | +47.6% | |
| Discontinued operations | 0.0 | 0.0 | 5.7 | (16.6) | (0.5) | 0.1 | +124.4% | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.00 | 0.01 | 0.00 | (0.03) | (0.00) | 0.00 | +119.2% | |
| EPS, diluted (per share) | 0.00 | 0.01 | 0.00 | (0.03) | (0.00) | 0.00 | +119.2% | |
| EBITDA | 5.0 | 11.0 | 1.7 | (0.1) | (1.8) | (1.2) | +33.5% | |
| Depreciation & amortization | 2.6 | 4.1 | 3.3 | 3.6 | 0.1 | 0.0 | −97.3% | |
| Weighted average shares (shares) | 578,248,726 | 637,482,325 | 649,550,544 | 797,837,486 | 939,321,000 | 2,354,116,228 | +150.6% | |
| Weighted average diluted shares (shares) | 601,456,103 | 662,353,969 | 656,353,969 | 797,837,486 | 939,321,000 | 2,354,116,228 | +150.6% | |
| Gross margin | 28.2% | 57.9% | 61.2% | — | — | — | — | |
| Operating margin | 8.9% | 39.6% | −7.7% | — | — | — | — | |
| Net margin | 9.4% | 17.0% | 11.2% | — | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
