| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 167.6 | 691.9 | 172.2 | 182.3 | 495.2 | 183.2 | −63.0% | |
| Cost of revenue | 18.3 | 21.1 | 7.7 | 24.7 | 0.0 | 20.9 | — | |
| Gross profit | 149.3 | 670.8 | 71.6 | 81.6 | 495.2 | 162.4 | −67.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.5 | 1.3 | 1.3 | 1.4 | 1.4 | 1.4 | +1.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 19.0 | 1.4 | 1.3 | 1.4 | 1.4 | (46.1) | −3507.1% | |
| Operating income | (111.0) | 690.5 | (203.3) | (8.7) | 520.4 | 208.5 | −59.9% | |
| Interest expense | 6.9 | 2.8 | 7.7 | 24.7 | 26.7 | 22.5 | −15.9% | |
| Interest income | 21.9 | 20.0 | 18.9 | 20.5 | 26.6 | 67.3 | +153.3% | |
| Other income / expense | (6.6) | (2.7) | (7.4) | (24.8) | (26.6) | (22.5) | +15.4% | |
| Pre-tax income | (117.6) | 690.5 | (210.7) | (33.4) | 493.8 | 186.0 | −62.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (117.6) | 690.5 | (210.7) | (33.4) | 493.8 | 186.0 | −62.3% | |
| 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) | (1.60) | 9.39 | (2.85) | (0.45) | 6.63 | 2.50 | −62.3% | |
| EPS, diluted (per share) | (1.59) | 9.39 | (2.85) | (0.45) | 6.63 | 2.50 | −62.3% | |
| EBITDA | (111.0) | 693.2 | (203.3) | (8.7) | 520.4 | 208.5 | −59.9% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 73,507,619 | 73,515,495 | 73,841,734 | 73,662,555 | 74,542,790 | 74,542,782 | −0.0% | |
| Weighted average diluted shares (shares) | 73,978,992 | 73,515,495 | 73,841,734 | 73,662,555 | 74,542,782 | 74,542,782 | +0.0% | |
| Gross margin | 89.1% | 97.0% | 41.6% | 44.8% | 100.0% | 88.6% | −11.4 pts | |
| Operating margin | −66.3% | 99.8% | −118.0% | −4.8% | 105.1% | 113.8% | +8.7 pts | |
| Net margin | −70.2% | 99.8% | −122.3% | −18.3% | 99.7% | 101.5% | +1.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
