| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (25.2) | 10.3 | (6.1) | 34.2 | 19.1 | 84.0 | +339.9% | |
| Cost of revenue | 10.5 | 0.0 | 5.2 | 7.7 | 6.5 | 5.4 | −16.7% | |
| Gross profit | (35.7) | 10.3 | (11.3) | 26.6 | 12.6 | 78.6 | +523.7% | |
| Research & development | 0.0 | 0.0 | (0.0) | 0.0 | — | 0.0 | — | |
| Selling, general & administrative | 5.0 | 1.6 | 2.4 | 1.4 | — | 2.4 | — | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | — | 0.0 | — | |
| Operating expenses | 2.2 | 1.0 | 1.1 | 3.7 | — | 2.8 | — | |
| Operating income | (27.4) | 9.3 | (7.3) | 30.6 | 51.9 | 69.1 | +33.4% | |
| Interest expense | 3.7 | 0.2 | 2.7 | 8.5 | — | 0.0 | — | |
| Interest income | 37.7 | 0.0 | 8.8 | 18.8 | 0.0 | 0.0 | — | |
| Other income / expense | (3.1) | 0.0 | (2.3) | 0.6 | — | (13.7) | — | |
| Pre-tax income | (27.4) | 9.3 | (7.3) | 30.6 | 37.5 | 55.5 | +47.9% | |
| Income tax | 23.2 | (0.2) | 2.4 | 30.6 | 0.0 | 0.2 | — | |
| Net income | (27.4) | 9.3 | (7.3) | 30.6 | 37.5 | 55.3 | +47.5% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | — | 0.0 | — | |
| Other net income adjustments | — | — | — | — | — | 0.0 | — | |
| EPS, basic (per share) | (0.45) | 0.13 | (0.09) | 0.67 | 0.88 | 1.30 | +48.5% | |
| EPS, diluted (per share) | (0.45) | 0.13 | (0.09) | 0.67 | 0.88 | 1.30 | +48.5% | |
| EBITDA | 0.0 | 9.3 | 0.0 | 0.0 | 51.9 | 69.1 | +33.4% | |
| Depreciation & amortization | 0.0 | 0.2 | 0.0 | 0.0 | — | 0.0 | — | |
| Weighted average shares (shares) | 60,920,745 | 72,989,866 | 85,058,986 | 45,337,844 | 42,872,473 | 42,529,493 | −0.8% | |
| Weighted average diluted shares (shares) | 60,920,745 | 72,989,866 | 85,058,986 | 45,337,844 | 42,872,473 | 42,529,493 | −0.8% | |
| Gross margin | 141.5% | 100.0% | 184.3% | 77.5% | 66.0% | 93.6% | +27.6 pts | |
| Operating margin | 108.7% | 90.1% | 118.6% | 89.3% | 271.7% | 82.4% | −189.3 pts | |
| Net margin | 108.7% | 90.1% | 118.6% | 89.3% | 196.6% | 65.9% | −130.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
