| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.9 | 1.3 | 2.3 | 2.5 | 2.1 | 4.2 | +93.8% | |
| Cost of revenue | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 4.2 | +737.3% | |
| Gross profit | 0.6 | 0.9 | 1.9 | 2.0 | 1.7 | (0.0) | −100.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | +86.5% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.7 | 0.8 | 1.1 | 1.2 | 1.4 | 0.2 | −84.5% | |
| Operating income | (0.1) | 0.1 | 0.8 | 0.7 | 0.3 | (0.2) | −181.4% | |
| Interest expense | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | +80.8% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +34.7% | |
| Other income / expense | 0.1 | (0.1) | (0.2) | 0.0 | 0.1 | (0.0) | −127.1% | |
| Pre-tax income | (0.0) | 0.0 | 0.6 | 0.8 | 0.3 | (0.2) | −170.7% | |
| Income tax | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | (0.1) | −281.9% | |
| Net income | (0.0) | 0.0 | 0.5 | 0.7 | 0.3 | (0.2) | −153.5% | |
| 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) | (0.37) | 0.99 | 13.41 | 19.91 | 9.67 | (2.98) | −130.8% | |
| EPS, diluted (per share) | (0.37) | 0.96 | 13.07 | 19.79 | 9.65 | (2.98) | −130.9% | |
| EBITDA | 0.3 | 0.3 | 0.8 | 1.0 | 0.6 | 0.4 | −25.8% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | +177.9% | |
| Weighted average shares (shares) | 26,364,865 | 34,454,545 | 34,823,192 | 32,941,654 | 29,683,000 | 51,415,000 | +73.2% | |
| Weighted average diluted shares (shares) | 26,364,865 | 35,531,250 | 35,729,074 | 33,142,007 | 29,807,368 | 51,415,000 | +72.5% | |
| Gross margin | 71.5% | 74.0% | 82.0% | 78.6% | 76.8% | −0.0% | −76.9 pts | |
| Operating margin | −12.7% | 7.9% | 35.3% | 29.8% | 12.3% | −5.2% | −17.5 pts | |
| Net margin | −1.1% | 2.7% | 20.5% | 26.2% | 13.3% | −3.7% | −17.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.