| USD millions | FY2022 | FY2022 | FY2024 | FY2024 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 2.8 | 8.6 | 1.3 | 0.6 | 0.2 | 0.1 | −69.8% | |
| Cash & short-term investments | 2.8 | 8.6 | 1.3 | 0.6 | 0.2 | 0.1 | −69.8% | |
| Inventory | 0.0 | 2.0 | 1.9 | 2.1 | 1.6 | 1.2 | −30.1% | |
| Total current assets | 20.5 | 24.5 | 21.7 | 10.4 | 17.7 | 74.6 | +322.2% | |
| Property, plant & equipment | 2.5 | 2.6 | 3.7 | 3.7 | 0.4 | 1.5 | +232.6% | |
| Goodwill & intangibles | 29.8 | 46.9 | 57.8 | 59.9 | 16.9 | 18.5 | +9.6% | |
| Total assets | 62.4 | 76.5 | 69.7 | 61.4 | 37.4 | 97.1 | +159.5% | |
| Payables | 15.4 | 8.9 | 15.5 | 14.6 | 37.9 | 39.8 | +4.9% | |
| Total current liabilities | 19.7 | 13.4 | 23.3 | 18.9 | 54.1 | 55.3 | +2.1% | |
| Total debt | — | — | — | — | 29.1 | 29.2 | +0.4% | |
| Net debt | — | — | — | — | 28.6 | 28.9 | +1.2% | |
| Total liabilities | 44.5 | 36.1 | 48.0 | 57.7 | 78.0 | 77.0 | −1.2% | |
| Total equity | 17.7 | 40.4 | 21.6 | 3.7 | (40.5) | 20.1 | +149.6% | |
| Retained earnings | (40.8) | (49.9) | (71.9) | (96.3) | (143.0) | (155.8) | −8.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.