| USD millions | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|
| Revenue | 0.9 | 2.5 | 6.2 | +144.6% | |
| Cost of revenue | 0.5 | 1.3 | 4.3 | +239.3% | |
| Gross profit | 0.4 | 1.3 | 1.9 | +49.3% | |
| Research & development | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.1 | 0.3 | — | — | |
| Selling & marketing | 0.0 | 0.0 | — | — | |
| Operating expenses | 0.1 | 0.3 | 1.1 | +340.6% | |
| Operating income | 0.3 | 1.0 | 0.8 | −22.7% | |
| Interest expense | 0.0 | 0.0 | 0.0 | +23.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | +2496.1% | |
| Other income / expense | 0.0 | 0.0 | — | — | |
| Pre-tax income | 0.3 | 1.0 | 0.8 | −22.4% | |
| Income tax | 0.1 | 0.2 | 0.2 | −24.4% | |
| Net income | 0.2 | 0.8 | 0.6 | −21.8% | |
| Discontinued operations | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 0.01 | 0.00 | 0.04 | — | |
| EPS, diluted (per share) | 0.01 | 0.00 | 0.04 | — | |
| EBITDA | 0.3 | 1.0 | 0.9 | −17.5% | |
| Depreciation & amortization | 0.0 | 0.0 | — | — | |
| Weighted average shares (shares) | 34,114,000 | 0 | 15,912,669 | — | |
| Weighted average diluted shares (shares) | 34,114,000 | 0 | 34,376,500 | — | |
| Gross margin | 41.0% | 49.9% | 30.4% | −19.4 pts | |
| Operating margin | 33.7% | 40.0% | 12.6% | −27.3 pts | |
| Net margin | 27.0% | 30.7% | 9.8% | −20.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
