| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Gross profit | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | +100.0% | |
| Research & development | 0.1 | 5.9 | 9.0 | 5.9 | 0.4 | 1.1 | +166.8% | |
| Selling, general & administrative | 2.2 | 5.9 | 6.5 | 5.9 | 3.2 | 1.3 | −58.1% | |
| Selling & marketing | 2.2 | 5.9 | 6.5 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.3 | 11.9 | 15.5 | 11.8 | 4.4 | 2.5 | −43.5% | |
| Operating income | (2.3) | (11.9) | (15.5) | (11.8) | (4.4) | (2.5) | +43.5% | |
| Interest expense | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 6.0 | +3904.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | — | |
| Other income / expense | (0.6) | (0.1) | (1.0) | (0.4) | 2.4 | (5.8) | −342.8% | |
| Pre-tax income | (2.9) | (11.9) | (16.5) | (12.2) | (2.0) | (8.3) | −319.0% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (2.9) | (11.9) | (16.5) | (12.2) | (2.0) | (8.3) | −319.0% | |
| 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) | (5.90) | (8.10) | (8.40) | (3.20) | (26.30) | (2.16) | +91.8% | |
| EPS, diluted (per share) | (5.90) | (8.10) | (8.40) | (3.20) | (26.30) | (2.16) | +91.8% | |
| EBITDA | 69.6 | (11.9) | (15.5) | (11.8) | (3.6) | (2.2) | +38.4% | |
| Depreciation & amortization | 72.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +1556.1% | |
| Weighted average shares (shares) | 481,928 | 1,474,854 | 1,968,264 | 3,817,602 | 75,300 | 3,843,984 | +5004.9% | |
| Weighted average diluted shares (shares) | 481,928 | 1,474,854 | 1,968,264 | 3,817,602 | 154,328 | 3,843,984 | +2390.8% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
