| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 147.3 | 155.0 | (13.8) | 119.2 | 453.9 | 206.5 | −54.5% | |
| Cost of revenue | 22.8 | 23.4 | 22.9 | 65.8 | 73.5 | 26.1 | −64.5% | |
| Gross profit | 124.5 | 131.5 | (36.7) | 192.5 | 453.9 | 180.3 | −60.3% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 3.2 | 25.7 | 25.7 | 26.7 | 29.2 | 2.7 | −90.9% | |
| Selling & marketing | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Operating expenses | 25.4 | 25.7 | 25.7 | 2.9 | 3.1 | 58.4 | +1777.7% | |
| Operating income | 34.6 | 273.0 | (589.6) | 63.4 | 450.8 | 121.9 | −73.0% | |
| Interest expense | 21.4 | 15.0 | 25.7 | 65.8 | 73.5 | 63.2 | −13.9% | |
| Interest income | 0.0 | 150.1 | 157.5 | 192.5 | 209.1 | 209.3 | +0.1% | |
| Other income / expense | 0.0 | (15.0) | (26.2) | (67.5) | 0.0 | (63.2) | — | |
| Pre-tax income | 11.5 | 258.0 | (615.8) | (4.1) | 450.8 | 58.7 | −87.0% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 11.5 | 258.0 | (615.8) | (4.1) | 450.8 | 58.7 | −87.0% | |
| 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) | 0.03 | 1.81 | (1.83) | (0.02) | 2.33 | 0.30 | −87.1% | |
| EPS, diluted (per share) | 0.03 | 1.81 | (1.83) | (0.02) | 2.33 | 0.30 | −87.1% | |
| EBITDA | 34.6 | 273.0 | (589.6) | 63.4 | 525.6 | 121.9 | −76.8% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 335,875,284 | 335,875,284 | 335,875,284 | 193,733,634 | 193,729,074 | 193,729,050 | −0.0% | |
| Weighted average diluted shares (shares) | 335,874,956 | 335,874,956 | 335,874,956 | 193,729,050 | 193,729,050 | 193,729,050 | +0.0% | |
| Gross margin | 84.5% | 84.9% | 265.5% | 161.4% | 100.0% | 87.4% | −12.6 pts | |
| Operating margin | 23.5% | 176.2% | 4,261.8% | 53.2% | 99.3% | 59.0% | −40.3 pts | |
| Net margin | 7.8% | 166.5% | 4,451.2% | −3.4% | 99.3% | 28.4% | −70.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
