| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 90.6 | 240.8 | 160.4 | 137.6 | 88.1 | 220.7 | +150.6% | |
| Cost of revenue | 20.9 | 13.1 | 19.9 | 22.6 | 42.2 | 23.2 | −45.1% | |
| Gross profit | 69.7 | 61.8 | 86.0 | 115.0 | 101.7 | 197.5 | +94.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.7 | 3.3 | 3.4 | 3.0 | 3.0 | 3.0 | −2.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 21.1 | 3.3 | 3.4 | 3.0 | 3.1 | 114.7 | +3629.3% | |
| Operating income | (62.2) | 826.8 | (625.4) | 277.4 | 140.8 | 82.8 | −41.2% | |
| Interest expense | 15.0 | 13.1 | 19.9 | 42.5 | 42.2 | 35.6 | −15.7% | |
| Interest income | 5.7 | 8.0 | 12.7 | 12.7 | 14.0 | 85.6 | +512.6% | |
| Other income / expense | (15.5) | (13.1) | (20.0) | (42.5) | (42.2) | (35.5) | +15.8% | |
| Pre-tax income | (77.7) | 813.7 | (645.3) | 234.9 | 98.6 | 47.3 | −52.0% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (77.7) | 813.7 | (645.3) | 234.9 | 98.6 | 47.3 | −52.0% | |
| 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) | (0.40) | 6.06 | (4.80) | 1.75 | 0.73 | 0.35 | −52.1% | |
| EPS, diluted (per share) | (0.40) | 6.06 | (4.80) | 1.75 | 0.74 | 0.35 | −52.7% | |
| EBITDA | (62.2) | 826.8 | (625.4) | 277.4 | 140.8 | 82.9 | −41.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 194,321,155 | 134,255,902 | 134,332,953 | 134,248,585 | 134,431,441 | 134,431,441 | +0.0% | |
| Weighted average diluted shares (shares) | 194,321,155 | 134,255,902 | 134,332,953 | 134,248,585 | 133,240,293 | 134,431,441 | +0.9% | |
| Gross margin | 77.0% | 25.7% | 53.6% | 83.6% | 115.4% | 89.5% | −25.9 pts | |
| Operating margin | −68.7% | 343.4% | −389.9% | 201.6% | 159.8% | 37.5% | −122.3 pts | |
| Net margin | −85.8% | 337.9% | −402.3% | 170.7% | 111.9% | 21.4% | −90.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
