| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | TTM | Trend | YoY |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 13.4 | 0.0 | 15.0 | 69.2 | 140.1 | 168.5 | 165.2 | −1.9% | |
| Cost of revenue | 9.5 | 0.1 | 11.1 | 27.3 | 62.6 | 82.7 | 50.8 | −38.6% | |
| Gross profit | 3.9 | (0.1) | 4.0 | 41.9 | 77.4 | 85.8 | 77.6 | −9.5% | |
| Research & development | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 4.7 | 43.3 | 36.1 | 41.9 | 70.6 | 147.8 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | 5.3 | 43.3 | 47.7 | 71.3 | 153.7 | 256.1 | 550.7 | +115.0% | |
| Operating income | (1.4) | (43.4) | (43.7) | (29.4) | (76.2) | (170.3) | (387.9) | −127.8% | |
| Interest expense | 2.5 | 2.3 | 24.7 | 34.8 | 19.8 | 80.2 | 195.6 | +143.8% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other income / expense | 0.8 | (3.8) | (42.4) | (43.9) | (22.2) | (491.0) | — | — | |
| Pre-tax income | (0.6) | (47.2) | (86.2) | (73.3) | (98.4) | (661.3) | (1,939.0) | −193.2% | |
| Income tax | (0.2) | (0.6) | (0.3) | 0.0 | (26.0) | 0.1 | 0.1 | +73.7% | |
| Net income | (0.4) | (95.7) | (90.8) | (73.4) | (72.4) | (661.4) | (1,949.2) | −194.7% | |
| Discontinued operations | 0.0 | (49.1) | (4.9) | (0.1) | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | (0.22) | (1.12) | (0.83) | (0.35) | (0.21) | (1.66) | (4.40) | −165.1% | |
| EPS, diluted (per share) | (0.22) | (1.12) | (0.83) | (0.35) | (0.21) | (1.66) | (4.40) | −165.1% | |
| EBITDA | 0.1 | (43.3) | (38.8) | 0.2 | (17.4) | (483.9) | (494.7) | −2.2% | |
| Depreciation & amortization | 0.7 | 0.1 | 7.0 | 29.4 | 61.2 | 93.1 | 105.8 | +13.7% | |
| Weighted average shares (shares) | 1,976,354 | 85,200,032 | 110,638,792 | 209,956,392 | 351,315,476 | 397,608,216 | — | — | |
| Weighted average diluted shares (shares) | 1,976,354 | 85,200,032 | 110,638,792 | 209,956,392 | 351,315,476 | 397,608,216 | — | — | |
| Gross margin | 29.1% | — | 26.3% | 60.5% | 55.3% | 50.9% | 47.0% | −3.9 pts | |
| Operating margin | −10.6% | — | −291.0% | −42.5% | −54.4% | −101.1% | −234.8% | −133.7 pts | |
| Net margin | −3.3% | — | −603.9% | −106.1% | −51.7% | −392.6% | −1,179.9% | −787.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
TTM ends 2026-06-30 and uses four consecutive reported quarters.
