| USD millions | FY2024 | FY2025 |
|---|---|---|
| Revenue | 568.5 | 771.2 |
| Cost of revenue | 0.0 | 0.0 |
| Gross profit | 568.5 | 771.2 |
| Research & development | 0.0 | 0.0 |
| Selling, general & administrative | 11.9 | 14.7 |
| Selling & marketing | 0.0 | 0.0 |
| Operating expenses | 579.6 | 865.0 |
| Operating income | (11.1) | (93.9) |
| Interest expense | 3.9 | 1.6 |
| Interest income | 0.0 | 0.0 |
| Other income / expense | (52.8) | 25.2 |
| Pre-tax income | (63.8) | (68.7) |
| Income tax | (13.4) | 18.1 |
| Net income | (50.5) | (61.1) |
| Discontinued operations | 0.0 | 0.0 |
| Other net income adjustments | 0.0 | 0.0 |
| EPS, basic (per share) | (0.28) | (0.34) |
| EPS, diluted (per share) | (0.28) | (0.34) |
| EBITDA | 77.3 | 211.8 |
| Depreciation & amortization | 137.2 | 278.8 |
| Weighted average shares (shares) | 180,923,000 | 180,923,000 |
| Weighted average diluted shares (shares) | 180,923,000 | 180,923,000 |
| Gross margin | 100.0% | 100.0% |
| Operating margin | −1.9% | −12.2% |
| Net margin | −8.9% | −7.9% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
