| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | +96.2% | |
| Cost of revenue | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | −92.0% | |
| Gross profit | (0.0) | 0.0 | (0.0) | 0.1 | (0.1) | 0.0 | +114.5% | |
| Research & development | 0.1 | 0.4 | 0.4 | 1.6 | 1.8 | 3.7 | +110.0% | |
| Selling, general & administrative | 0.5 | 1.3 | 5.3 | 4.6 | 4.3 | 2.7 | −38.4% | |
| Selling & marketing | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.6 | 1.7 | 5.7 | 6.5 | 6.1 | 6.4 | +4.9% | |
| Operating income | (0.6) | (1.7) | (5.7) | (6.5) | (6.2) | (6.4) | −3.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | +6.2% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | (0.0) | 0.3 | (0.2) | (0.0) | 0.5 | +1239.9% | |
| Pre-tax income | (0.7) | (1.7) | (5.5) | (6.7) | (6.2) | (5.9) | +4.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.9 | +758.7% | |
| Net income | (0.7) | (1.7) | (5.5) | (6.7) | (6.1) | (5.0) | +17.1% | |
| 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) | (14.25) | (37.50) | (128.25) | (84.00) | (49.00) | (12.64) | +74.2% | |
| EPS, diluted (per share) | (14.25) | (37.50) | (128.25) | (84.00) | (48.75) | (12.64) | +74.1% | |
| EBITDA | (0.6) | (0.0) | (5.4) | (6.6) | (5.8) | (6.0) | −4.2% | |
| Depreciation & amortization | 0.6 | 1.7 | 0.0 | 0.1 | 0.3 | 0.4 | +2.4% | |
| Weighted average shares (shares) | 45,496 | 45,496 | 42,519 | 80,257 | 123,884 | 397,448 | +220.8% | |
| Weighted average diluted shares (shares) | 45,496 | 45,496 | 42,519 | 80,257 | 124,142 | 397,590 | +220.3% | |
| Gross margin | −7.6% | — | −15.9% | 32.3% | −838.2% | 61.9% | +900.1 pts | |
| Operating margin | −520.5% | — | −66,963.7% | −4,153.3% | −97,344.8% | −51,515.2% | +45829.6 pts | |
| Net margin | −525.8% | — | −63,748.3% | −4,304.8% | −95,739.2% | −40,439.1% | +55300.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
