| USD millions | FY2021 | FY2022 | FY2024 | FY2025 | FY2025 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 37.0 | 0.0 | 35.1 | 0.0 | −100.0% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | — | 0.0 | 0.0 | — | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Research & development | 0.0 | 0.0 | 0.0 | — | 0.0 | — | — | |
| Selling, general & administrative | 1.0 | 2.7 | 12.6 | — | 9.5 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | — | 0.0 | — | — | |
| Operating expenses | 1.0 | 2.7 | 12.6 | — | 35.1 | 0.0 | −100.0% | |
| Operating income | (1.1) | (2.7) | 0.0 | — | 0.0 | (0.0) | — | |
| Interest expense | (0.0) | 0.0 | (13.8) | — | 19.0 | 0.0 | −100.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | — | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | 2.9 | 0.0 | — | 0.0 | — | — | |
| Pre-tax income | (1.1) | 0.3 | (7.5) | — | (22.4) | (0.0) | +100.0% | |
| Income tax | (0.0) | (2.9) | 0.0 | — | 0.0 | 0.0 | — | |
| Net income | (1.1) | 3.2 | (7.5) | (0.0) | (22.4) | (0.0) | +100.0% | |
| 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) | (0.03) | 0.11 | (0.24) | (0.00) | (0.55) | (0.00) | +99.9% | |
| EPS, diluted (per share) | (0.03) | 0.11 | (0.24) | (0.00) | (0.55) | (0.00) | +99.9% | |
| EBITDA | (1.1) | (2.7) | 8.4 | (0.0) | 10.6 | (0.0) | −100.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 8.4 | — | 10.6 | — | — | |
| Weighted average shares (shares) | 35,281,999 | 28,407,000 | 32,007,271 | — | 40,498,017 | 11,190,500 | −72.4% | |
| Weighted average diluted shares (shares) | 35,281,999 | 28,407,000 | 32,007,271 | — | 40,498,017 | 11,190,500 | −72.4% | |
| Gross margin | — | — | 0.0% | — | 0.0% | — | — | |
| Operating margin | — | — | 0.0% | — | 0.0% | — | — | |
| Net margin | — | — | −20.4% | — | −63.9% | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
