| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1.2 | 253.8 | 82.8 | 31.5 | 0.0 | 0.1 | — | |
| Cost of revenue | 1.2 | 248.6 | 82.2 | 31.2 | 3.9 | 4.0 | +2.4% | |
| Gross profit | 1.0 | 5.3 | 0.6 | 0.3 | (3.9) | (3.9) | +0.8% | |
| Research & development | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.3 | 44.2 | 48.6 | 21.3 | 19.1 | 31.7 | +65.7% | |
| Selling & marketing | 0.0 | 0.5 | 2.1 | 3.3 | 1.0 | 0.1 | −90.6% | |
| Operating expenses | 0.3 | 187.9 | 48.6 | 21.3 | 15.2 | 27.7 | +82.1% | |
| Operating income | (0.3) | (182.6) | (47.9) | (21.0) | (19.1) | (31.6) | −65.0% | |
| Interest expense | 0.0 | 0.2 | 1.0 | 0.5 | 0.3 | 0.0 | −98.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.1 | (14.0) | (36.6) | (32.8) | (22.8) | (25.0) | −10.0% | |
| Pre-tax income | (0.2) | (196.7) | (84.5) | (53.8) | (41.9) | (56.6) | −35.1% | |
| Income tax | 0.0 | (0.7) | 0.1 | (0.2) | (0.9) | (2.7) | −193.6% | |
| Net income | (0.2) | (196.6) | (84.7) | (53.6) | (41.0) | (53.9) | −31.6% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (909.00) | (695,826.00) | (171,387.00) | (63,198.00) | (11,722.50) | (362.97) | +96.9% | |
| EPS, diluted (per share) | (909.00) | (695,826.00) | (171,387.00) | (63,198.00) | (11,722.50) | (362.97) | +96.9% | |
| EBITDA | (0.2) | (195.6) | (58.9) | (50.8) | (37.6) | (52.6) | −39.8% | |
| Depreciation & amortization | 0.0 | 0.8 | 1.7 | 2.5 | 3.9 | 4.0 | +2.4% | |
| Weighted average shares (shares) | 183 | 283 | 494 | 848 | 3,495 | 148,517 | +4149.4% | |
| Weighted average diluted shares (shares) | 183 | 283 | 494 | 848 | 3,495 | 148,517 | +4149.4% | |
| Gross margin | 82.9% | 2.1% | 0.8% | 1.1% | — | −3,030.2% | — | |
| Operating margin | −22.9% | −71.9% | −57.9% | −66.5% | — | −24,489.9% | — | |
| Net margin | −13.8% | −77.4% | −102.3% | −169.9% | — | −41,788.4% | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
