| USD millions | FY2021 | FY2022 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Revenue | 77.0 | 104.9 | 120.2 | 109.1 | −9.2% | |
| Cost of revenue | 107.5 | 147.4 | 130.1 | 161.4 | +24.0% | |
| Gross profit | (30.5) | (42.6) | (10.0) | (52.3) | −424.6% | |
| Research & development | 1.2 | 2.7 | 1.7 | 1.7 | +2.8% | |
| Selling, general & administrative | 29.0 | 57.6 | — | 116.3 | — | |
| Selling & marketing | 0.0 | 0.0 | — | 0.0 | — | |
| Operating expenses | 30.3 | 60.3 | 113.5 | 118.0 | +3.9% | |
| Operating income | (60.8) | (102.9) | (123.5) | (170.3) | −37.9% | |
| Interest expense | 2.5 | 11.8 | 16.2 | 0.5 | −97.1% | |
| Interest income | 0.0 | 0.0 | 2.8 | 20.3 | +616.3% | |
| Other income / expense | (3.3) | (19.4) | — | (219.5) | — | |
| Pre-tax income | (64.1) | (122.2) | (126.0) | (389.8) | −209.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (64.1) | (122.2) | (126.0) | (389.8) | −209.4% | |
| Discontinued operations | 0.0 | 0.0 | — | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | — | 0.0 | — | |
| EPS, basic (per share) | (1.84) | (3.51) | (0.31) | (19.52) | −6196.8% | |
| EPS, diluted (per share) | (1.84) | (3.51) | (0.31) | (19.52) | −6196.8% | |
| EBITDA | (61.6) | (110.3) | (122.6) | (168.9) | −37.8% | |
| Depreciation & amortization | 0.0 | 0.2 | 0.9 | 1.4 | +52.2% | |
| Weighted average shares (shares) | 34,806,782 | 34,806,782 | 406,291,136 | 19,966,231 | −95.1% | |
| Weighted average diluted shares (shares) | 34,806,782 | 34,806,782 | 406,291,136 | 19,966,231 | −95.1% | |
| Gross margin | −39.7% | −40.6% | −8.3% | −47.9% | −39.6 pts | |
| Operating margin | −79.0% | −98.1% | −102.8% | −156.1% | −53.3 pts | |
| Net margin | −83.2% | −116.5% | −104.8% | −357.3% | −252.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
