| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 158.5 | 175.1 | 48.4 | 126.0 | 309.7 | 181.8 | −41.3% | |
| Cost of revenue | 23.7 | 32.0 | 2.5 | 29.1 | 0.0 | 46.1 | — | |
| Gross profit | 134.8 | 143.1 | 126.8 | 96.9 | 309.7 | 135.7 | −56.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.7 | 2.0 | 2.0 | 27.4 | 1.6 | 1.9 | +17.3% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| Operating expenses | 24.3 | 2.0 | 2.0 | 1.9 | 1.8 | (293.5) | −16328.6% | |
| Operating income | 200.9 | 559.6 | (374.4) | 27.1 | 307.9 | 429.3 | +39.4% | |
| Interest expense | 0.0 | 1.7 | 2.5 | 2.5 | 7.2 | 14.4 | +99.4% | |
| Interest income | 0.6 | 0.1 | 1.7 | 5.7 | 7.8 | 10.7 | +37.1% | |
| Other income / expense | 0.5 | (0.0) | (1.0) | 235.4 | (0.1) | 0.1 | +203.9% | |
| Pre-tax income | 200.9 | 559.6 | (375.4) | 262.5 | 307.9 | 429.4 | +39.5% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 200.9 | 559.6 | (375.4) | 262.5 | 307.9 | 429.4 | +39.5% | |
| 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) | 2.05 | 6.07 | (4.27) | 2.82 | 3.35 | 4.78 | +42.7% | |
| EPS, diluted (per share) | 2.05 | 6.07 | (4.27) | 2.82 | 3.35 | 4.78 | +42.7% | |
| EBITDA | 200.9 | 559.7 | (374.4) | 262.5 | 307.9 | 429.4 | +39.5% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 235.4 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 90,476,735 | 90,402,079 | 90,188,491 | 87,114,951 | 89,264,560 | 88,167,468 | −1.2% | |
| Weighted average diluted shares (shares) | 90,476,735 | 90,402,079 | 90,188,491 | 90,018,555 | 89,264,560 | 88,167,468 | −1.2% | |
| Gross margin | 85.0% | 81.7% | 262.0% | 76.9% | 100.0% | 74.7% | −25.3 pts | |
| Operating margin | 126.7% | 319.5% | −773.5% | 21.5% | 99.4% | 236.1% | +136.6 pts | |
| Net margin | 126.7% | 319.5% | −775.5% | 208.3% | 99.4% | 236.1% | +136.7 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
