| USD millions | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 37.8 | 37.8 | 94.7 | 76.4 | 102.4 | 86.3 | −15.8% | |
| Cost of revenue | 5.4 | 5.4 | 10.4 | 52.9 | 9.4 | 9.1 | −2.2% | |
| Gross profit | 32.4 | 32.4 | 84.3 | 23.5 | 12.8 | 77.1 | +503.8% | |
| Research & development | 0.0 | — | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.7 | — | 0.3 | 0.4 | 0.6 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.8 | — | 0.4 | 0.5 | 0.7 | (25.3) | −3679.1% | |
| Operating income | (0.3) | (0.3) | (388.5) | 148.1 | 40.0 | 102.4 | +155.9% | |
| Interest expense | 4.9 | — | 11.7 | 28.6 | 27.9 | 23.6 | −15.4% | |
| Interest income | 93.6 | 0.0 | 92.3 | 91.6 | 92.3 | 93.6 | +1.4% | |
| Other income / expense | (1.3) | — | (11.7) | (28.6) | (27.9) | (23.6) | +15.4% | |
| Pre-tax income | (1.5) | (1.5) | (400.2) | 119.5 | 12.1 | 78.7 | +552.5% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 112.9 | (1.5) | (400.2) | 119.5 | 12.1 | 78.7 | +552.5% | |
| Discontinued operations | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.03) | (0.03) | (6.64) | 1.93 | 0.20 | 1.27 | +535.0% | |
| EPS, diluted (per share) | (0.03) | (0.03) | (6.64) | 1.93 | 0.19 | 1.27 | +568.4% | |
| EBITDA | (0.3) | (0.3) | (388.2) | 148.1 | 40.0 | 102.4 | +155.9% | |
| Depreciation & amortization | 0.0 | — | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 59,681,177 | 59,681,177 | 60,268,576 | 61,895,013 | 61,792,514 | 61,792,514 | +0.0% | |
| Weighted average diluted shares (shares) | 59,681,177 | 59,681,177 | 60,268,576 | 61,895,013 | 63,522,216 | 61,792,514 | −2.7% | |
| Gross margin | 85.7% | 85.7% | 89.1% | 30.8% | 12.5% | 89.4% | +76.9 pts | |
| Operating margin | −0.8% | −0.8% | −410.3% | 193.8% | 39.1% | 118.7% | +79.6 pts | |
| Net margin | 298.7% | −4.1% | −422.7% | 156.3% | 11.8% | 91.3% | +79.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
