| USD millions | FY2022 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.1 | 0.0 | 0.1 | 0.2 | 46.8 | +24821.8% | |
| Cost of revenue | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 15.9 | +46657.1% | |
| Gross profit | 0.0 | (0.6) | 0.0 | 0.1 | 0.2 | 30.9 | +19985.1% | |
| Research & development | — | (0.5) | — | 0.0 | 0.0 | 11.2 | — | |
| Selling, general & administrative | — | 91.0 | — | 24.7 | 137.7 | 102.4 | −25.6% | |
| Selling & marketing | — | 0.6 | — | 0.1 | 0.9 | 5.6 | +525.9% | |
| Operating expenses | 4.5 | 106.4 | 2.8 | 26.1 | 138.2 | 117.7 | −14.8% | |
| Operating income | (4.5) | (107.0) | (2.8) | (26.0) | (138.0) | (86.9) | +37.1% | |
| Interest expense | — | 3.9 | — | 4.8 | 10.6 | 3.5 | −66.8% | |
| Interest income | 1.0 | 0.0 | 3.1 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | — | (3.6) | — | (4.7) | (34.6) | (32.3) | +6.6% | |
| Pre-tax income | (3.5) | (110.7) | 0.3 | (30.7) | (172.6) | (119.1) | +31.0% | |
| Income tax | 0.1 | 0.0 | 0.6 | 0.1 | 0.0 | (17.7) | −39556.4% | |
| Net income | (3.6) | (110.7) | (0.3) | (30.7) | (172.6) | (101.4) | +41.3% | |
| 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) | (0.17) | (5.35) | (0.02) | (0.20) | (24.22) | (0.38) | +98.4% | |
| EPS, diluted (per share) | (0.17) | (0.60) | (0.02) | (0.20) | (24.22) | (0.38) | +98.4% | |
| EBITDA | (4.5) | (106.5) | (2.8) | (25.6) | (161.8) | (108.7) | +32.8% | |
| Depreciation & amortization | — | 0.2 | — | 0.2 | 0.2 | 7.0 | +2992.2% | |
| Weighted average shares (shares) | 20,709,500 | 20,710,000 | 12,968,513 | 12,969,000 | 7,127,000 | 267,981,255 | +3660.1% | |
| Weighted average diluted shares (shares) | 20,709,500 | 20,710,000 | 12,968,513 | 12,969,000 | 7,127,000 | 267,981,255 | +3660.1% | |
| Gross margin | — | −547.1% | — | 76.0% | 81.9% | 66.0% | −15.9 pts | |
| Operating margin | — | −92,955.0% | — | −17,928.9% | −73,510.0% | −185.6% | +73324.4 pts | |
| Net margin | — | −96,139.3% | — | −21,189.8% | −91,937.2% | −216.7% | +91720.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
