| USD millions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.1 | 0.1 | 0.6 | 0.0 | −100.0% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +170.2% | |
| Gross profit | 0.0 | 0.0 | 0.1 | (0.0) | 0.6 | (0.0) | −105.4% | |
| Research & development | 0.0 | — | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.4 | — | 2.0 | 3.0 | 48.0 | — | — | |
| Selling & marketing | 0.2 | — | 1.6 | 1.2 | 1.2 | — | — | |
| Operating expenses | 0.4 | 2.2 | 0.4 | 3.0 | 48.0 | 72.4 | +50.9% | |
| Operating income | (0.4) | (2.2) | (2.2) | (3.0) | (47.5) | (72.5) | −52.7% | |
| Interest expense | 0.0 | — | 0.0 | 36.7 | 0.6 | 6.1 | +957.9% | |
| Interest income | 0.0 | 2.4 | 2.4 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | — | (5.0) | (144.5) | (4.4) | — | — | |
| Pre-tax income | (0.3) | 0.2 | 0.2 | (147.5) | (51.9) | (227.1) | −337.8% | |
| Income tax | 0.0 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (0.3) | (0.3) | (5.5) | (147.5) | (51.9) | (228.2) | −339.9% | |
| Discontinued operations | 0.0 | — | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | — | 0.0 | (0.0) | 0.0 | — | — | |
| EPS, basic (per share) | (0.02) | (0.01) | (0.01) | (1.82) | (0.56) | (1.87) | −233.2% | |
| EPS, diluted (per share) | (0.02) | (0.01) | (0.01) | (1.82) | (0.56) | (1.87) | −233.2% | |
| EBITDA | (0.3) | (2.2) | (0.3) | (110.8) | (47.5) | (72.4) | −52.6% | |
| Depreciation & amortization | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | +2693.8% | |
| Weighted average shares (shares) | 21,770,600 | 21,770,600 | 21,770,600 | 80,994,098 | 92,628,420 | 122,305,632 | +32.0% | |
| Weighted average diluted shares (shares) | 21,770,600 | 21,770,600 | 21,770,600 | 80,994,098 | 92,906,029 | 122,305,632 | +31.6% | |
| Gross margin | — | — | 100.0% | −22.1% | 100.0% | — | — | |
| Operating margin | — | — | −1,998.4% | −2,550.3% | −8,464.0% | — | — | |
| Net margin | — | — | −4,900.5% | −125,352.1% | −9,252.5% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
