| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 62.8 | 5.0 | (10.6) | 52.0 | 10.2 | 68.7 | +573.3% | |
| Cost of revenue | 6.1 | 0.3 | 7.1 | 0.0 | 0.0 | 15.8 | — | |
| Gross profit | 56.7 | 46.1 | 47.8 | 52.0 | 10.2 | 52.9 | +418.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.7 | 0.6 | 0.5 | 5.1 | 0.6 | 0.5 | −14.3% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 6.4 | 7.0 | 0.6 | 5.1 | 0.7 | 0.6 | −12.9% | |
| Operating income | 106.4 | 39.1 | (196.2) | 46.9 | 9.5 | 52.3 | +449.3% | |
| Interest expense | 1.3 | 0.3 | 7.1 | 16.4 | 16.1 | 15.8 | −1.6% | |
| Interest income | 45.9 | 45.8 | 47.3 | 51.4 | 51.5 | 56.8 | +10.1% | |
| Other income / expense | (1.1) | (0.5) | (7.0) | 8.3 | (16.3) | (15.9) | +2.5% | |
| Pre-tax income | 105.1 | 4.1 | (203.2) | 55.3 | 9.5 | 52.3 | +449.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 105.1 | 4.1 | (203.2) | 55.3 | 9.5 | 52.3 | +449.3% | |
| 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) | 1.95 | 0.07 | (3.76) | 1.02 | 0.18 | 0.72 | +300.0% | |
| EPS, diluted (per share) | 1.95 | 0.07 | (3.76) | 1.02 | 0.18 | 0.72 | +300.0% | |
| EBITDA | 106.2 | 39.1 | (196.2) | 46.9 | 25.8 | 52.3 | +102.4% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 53,935,126 | 58,496,586 | 54,010,702 | 54,010,702 | 54,120,397 | 72,224,362 | +33.5% | |
| Weighted average diluted shares (shares) | 53,935,126 | 58,496,586 | 54,010,702 | 54,010,702 | 54,120,397 | 72,224,224 | +33.5% | |
| Gross margin | 90.3% | 913.9% | −451.9% | 100.0% | 100.0% | 77.0% | −23.0 pts | |
| Operating margin | 169.5% | 776.0% | 1,856.4% | 90.2% | 93.3% | 76.1% | −17.2 pts | |
| Net margin | 167.5% | 81.2% | 1,922.9% | 106.2% | 93.3% | 76.1% | −17.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
