| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 48.0 | (171.7) | 18.6 | 107.4 | 112.8 | +5.0% | |
| Cost of revenue | — | 0.0 | 0.0 | 14.4 | 11.2 | −22.2% | |
| Gross profit | 39.2 | (171.7) | 18.6 | 93.0 | 101.6 | +9.2% | |
| Research & development | — | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | — | 0.3 | 0.8 | 1.7 | — | — | |
| Selling & marketing | — | 0.0 | 0.0 | 0.0 | — | — | |
| Operating expenses | — | 0.5 | 0.8 | 1.7 | — | — | |
| Operating income | — | (172.2) | 17.8 | 91.3 | 173.3 | +89.7% | |
| Interest expense | — | 14.6 | 17.5 | 14.4 | — | — | |
| Interest income | — | 2.8 | 2.8 | 2.1 | 0.0 | −100.0% | |
| Other income / expense | — | 0.0 | 0.0 | 0.0 | — | — | |
| Pre-tax income | — | (172.2) | 17.8 | 91.3 | 161.3 | +76.6% | |
| Income tax | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 64.5 | (172.2) | 17.8 | 91.3 | 161.3 | +76.6% | |
| Discontinued operations | — | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | — | 0.0 | 0.0 | 0.0 | — | — | |
| EPS, basic (per share) | 1.24 | (3.31) | 0.00 | 0.00 | 3.10 | — | |
| EPS, diluted (per share) | 1.24 | (3.31) | 0.00 | 0.00 | 3.10 | — | |
| EBITDA | 67.1 | (329.6) | 17.8 | 91.3 | 173.3 | +89.7% | |
| Depreciation & amortization | — | 0.2 | 0.0 | 0.0 | — | — | |
| Weighted average shares (shares) | — | 52,031,680 | 0 | 0 | 52,047,534 | — | |
| Weighted average diluted shares (shares) | — | 52,031,680 | 0 | 0 | 52,047,534 | — | |
| Gross margin | 81.5% | 100.0% | 100.0% | 86.6% | 90.1% | +3.5 pts | |
| Operating margin | — | 100.3% | 95.8% | 85.0% | 153.6% | +68.6 pts | |
| Net margin | 134.2% | 100.3% | 95.8% | 85.0% | 142.9% | +57.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
