| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (7.0) | 62.2 | 31.9 | 15.4 | 16.2 | 84.5 | +420.3% | |
| Cost of revenue | 6.0 | 6.8 | 6.1 | 0.0 | 0.0 | 0.0 | — | |
| Gross profit | (13.0) | 55.4 | 25.7 | 15.4 | 16.2 | 84.5 | +420.2% | |
| Research & development | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.6 | 0.5 | 0.4 | 6.8 | 7.3 | 0.7 | −90.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 6.3 | 6.9 | 1.4 | 6.8 | 7.3 | 1.3 | −82.5% | |
| Operating income | 43.5 | 75.3 | (66.7) | 8.6 | 8.9 | 83.2 | +833.2% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −85.3% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.3 | (0.5) | (0.1) | 74.7 | 2.9 | (0.2) | −105.7% | |
| Pre-tax income | 43.8 | 74.8 | (66.7) | 83.3 | 11.8 | 83.2 | +606.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 43.8 | 74.8 | (66.7) | 83.3 | 11.8 | 83.2 | +606.3% | |
| 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) | 0.42 | 0.73 | (0.65) | 0.83 | 0.12 | 0.92 | +666.7% | |
| EPS, diluted (per share) | 0.42 | 0.73 | (0.65) | 0.83 | 0.12 | 0.92 | +666.7% | |
| EBITDA | 43.5 | 75.3 | (66.6) | 8.6 | 8.9 | 83.2 | +833.2% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 104,237,971 | 102,520,595 | 102,745,640 | 100,271,847 | 95,321,686 | 90,614,455 | −4.9% | |
| Weighted average diluted shares (shares) | 104,237,971 | 102,520,595 | 102,745,640 | 100,271,847 | 95,320,925 | 90,614,455 | −4.9% | |
| Gross margin | 185.5% | 89.1% | 80.7% | 100.0% | 100.0% | 100.0% | −0.0 pts | |
| Operating margin | −621.2% | 121.2% | −209.2% | 56.0% | 54.9% | 98.5% | +43.6 pts | |
| Net margin | −624.8% | 120.4% | −209.2% | 540.5% | 72.5% | 98.5% | +25.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
