| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 270.8 | 282.3 | 84.5 | 137.5 | 586.8 | 238.0 | −59.4% | |
| Cost of revenue | 37.8 | 12.0 | 31.2 | 88.4 | 94.0 | 45.6 | −51.5% | |
| Gross profit | 139.3 | 270.3 | 263.2 | 268.1 | 586.8 | 192.4 | −67.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 13.2 | 55.1 | 52.4 | 48.6 | 49.5 | 16.3 | −67.2% | |
| Selling & marketing | 1.6 | 2.0 | 2.2 | 2.2 | 2.3 | 2.4 | +5.1% | |
| Operating expenses | 50.0 | 15.6 | 15.1 | 14.6 | 15.8 | 34.8 | +120.5% | |
| Operating income | 203.9 | 279.8 | (1,021.4) | 135.8 | 677.9 | 157.6 | −76.8% | |
| Interest expense | 28.9 | 24.9 | 44.2 | 88.4 | 94.0 | 75.5 | −19.8% | |
| Interest income | 0.0 | 269.3 | 263.2 | 268.1 | 272.9 | 269.9 | −1.1% | |
| Other income / expense | (40.7) | (25.1) | (44.2) | (101.3) | (106.9) | (75.5) | +29.4% | |
| Pre-tax income | 163.2 | 254.6 | (1,065.6) | 34.6 | 571.0 | 82.1 | −85.6% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 163.2 | 254.6 | (1,065.6) | 34.6 | 571.0 | 82.1 | −85.6% | |
| 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) | 0.28 | 0.44 | (1.84) | 0.12 | 1.91 | 0.27 | −85.9% | |
| EPS, diluted (per share) | 0.28 | 0.44 | (1.84) | 0.12 | 1.91 | 0.27 | −85.9% | |
| EBITDA | 203.9 | 279.8 | (1,021.4) | 122.9 | 677.9 | 157.6 | −76.8% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 577,628,285 | 577,628,285 | 577,628,285 | 288,120,992 | 298,992,440 | 298,992,392 | −0.0% | |
| Weighted average diluted shares (shares) | 577,627,659 | 577,627,659 | 577,627,659 | 298,992,392 | 298,992,392 | 298,992,392 | +0.0% | |
| Gross margin | 51.4% | 95.7% | 311.6% | 194.9% | 100.0% | 80.8% | −19.2 pts | |
| Operating margin | 75.3% | 99.1% | −1,209.2% | 98.8% | 115.5% | 66.2% | −49.3 pts | |
| Net margin | 60.3% | 90.2% | −1,261.5% | 25.1% | 97.3% | 34.5% | −62.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
