| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 58.3 | 200.6 | 241.8 | 290.6 | 95.8 | 391.8 | +309.1% | |
| Cost of revenue | 32.1 | 54.5 | 65.6 | 77.5 | 38.5 | 124.4 | +223.4% | |
| Gross profit | 26.1 | 146.2 | 176.3 | 213.2 | 57.3 | 267.4 | +366.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 5.7 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 | 8.9 | 798.0 | +8916.8% | |
| Operating income | 306.2 | 148.0 | (139.5) | 268.0 | 48.5 | (530.6) | −1195.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 38.5 | 54.5 | +41.7% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 13.0 | 464.1 | +3472.5% | |
| Other income / expense | (16.3) | (22.1) | (31.8) | (32.9) | (38.5) | (54.5) | −41.7% | |
| Pre-tax income | 289.9 | 125.9 | (171.3) | 235.1 | 48.5 | (585.1) | −1307.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 289.9 | 125.9 | (171.3) | 235.1 | 48.5 | (585.1) | −1307.4% | |
| 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) | 3.14 | 1.20 | (1.14) | 1.12 | 0.11 | (5.99) | −5703.4% | |
| EPS, diluted (per share) | 3.14 | 1.20 | (1.14) | 1.12 | 0.11 | (5.99) | −5703.4% | |
| EBITDA | 306.2 | 148.0 | (139.5) | 268.0 | 48.5 | (530.6) | −1195.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 92,335,373 | 104,898,325 | 150,253,286 | 209,915,766 | 453,183,000 | 97,649,648 | −78.5% | |
| Weighted average diluted shares (shares) | 92,335,373 | 104,898,326 | 150,253,286 | 209,915,766 | 453,183,000 | 97,649,648 | −78.5% | |
| Gross margin | 44.9% | 72.9% | 72.9% | 73.3% | 59.8% | 68.2% | +8.4 pts | |
| Operating margin | 525.6% | 73.7% | −57.7% | 92.2% | 50.6% | −135.4% | −186.0 pts | |
| Net margin | 497.7% | 62.7% | −70.8% | 80.9% | 50.6% | −149.4% | −200.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
