| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.6 | 1.3 | 2.4 | 2.4 | 2.0 | 3.1 | +50.3% | |
| Cost of revenue | 0.6 | 1.3 | 2.3 | 2.8 | 2.9 | 4.1 | +42.3% | |
| Gross profit | 0.1 | 0.0 | 0.1 | (0.4) | (0.9) | (1.1) | −23.7% | |
| Research & development | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | +102.4% | |
| Selling, general & administrative | 0.3 | 0.7 | 0.9 | 0.9 | 0.9 | 0.8 | −8.6% | |
| Selling & marketing | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.4 | — | |
| Operating expenses | 0.5 | 1.0 | 1.0 | 1.1 | 0.9 | 0.9 | −3.7% | |
| Operating income | (0.4) | (1.0) | (0.9) | (1.5) | (1.8) | (2.0) | −9.6% | |
| Interest expense | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.4 | +11.9% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −63.8% | |
| Other income / expense | (0.0) | (0.0) | 0.8 | 0.3 | (0.2) | (0.4) | −52.4% | |
| Pre-tax income | (0.5) | (1.0) | (0.4) | (1.2) | (2.1) | (2.4) | −14.7% | |
| Income tax | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | +59.7% | |
| Net income | (0.5) | (1.0) | (0.5) | (1.2) | (2.0) | (2.4) | −15.0% | |
| 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) | (8.70) | (13.80) | (7.20) | (17.10) | (29.10) | (25.48) | +12.4% | |
| EPS, diluted (per share) | (8.70) | (13.80) | (6.60) | (17.10) | (29.10) | (25.48) | +12.4% | |
| EBITDA | (0.2) | (0.7) | (0.2) | (0.8) | (1.7) | (1.9) | −15.9% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | −5.4% | |
| Weighted average shares (shares) | 56,047,376 | 70,509,835 | 67,505,652 | 69,873,158 | 70,342,833 | 92,504,163 | +31.5% | |
| Weighted average diluted shares (shares) | 56,047,233 | 70,509,835 | 70,312,618 | 70,335,633 | 70,342,833 | 92,504,163 | +31.5% | |
| Gross margin | 9.3% | 0.8% | 4.9% | −17.4% | −43.1% | −35.4% | +7.6 pts | |
| Operating margin | −72.2% | −71.5% | −37.4% | −62.2% | −89.1% | −65.0% | +24.2 pts | |
| Net margin | −79.5% | −75.0% | −19.6% | −50.2% | −100.8% | −77.1% | +23.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
