| USD millions | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (85.4) | (26.1) | (26.1) | (8.4) | 18.8 | 53.2 | +183.6% | |
| Cost of revenue | 6.7 | — | 3.9 | 3.2 | 0.0 | 2.9 | — | |
| Gross profit | (92.1) | (30.0) | (30.0) | (11.6) | 18.8 | 50.3 | +168.2% | |
| Research & development | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.5 | — | 1.4 | 0.0 | 4.7 | 2.1 | −55.2% | |
| Selling & marketing | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | (55.3) | — | 8.0 | 51.4 | 4.7 | 2.5 | −47.3% | |
| Operating income | (36.8) | — | (38.0) | (25.0) | 14.0 | 41.5 | +196.0% | |
| Interest expense | 0.0 | — | 0.0 | 0.0 | 3.2 | 8.2 | +156.7% | |
| Interest income | 35.5 | — | 24.1 | 0.0 | 0.0 | 17.8 | — | |
| Other income / expense | 17.1 | — | (36.1) | (0.0) | 41.8 | (8.9) | −121.3% | |
| Pre-tax income | (38.8) | — | (40.0) | (25.1) | 55.9 | 32.6 | −41.7% | |
| Income tax | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (38.8) | (40.0) | (40.0) | (25.1) | 55.9 | 32.6 | −41.7% | |
| Discontinued operations | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (0.30) | (0.78) | (0.39) | (0.49) | 1.99 | 1.18 | −40.7% | |
| EPS, diluted (per share) | (0.30) | (0.78) | (0.39) | (0.49) | 1.99 | 1.18 | −40.7% | |
| EBITDA | (38.8) | (38.0) | (40.0) | (25.0) | 14.0 | 41.5 | +196.0% | |
| Depreciation & amortization | 0.0 | — | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 129,355,167 | — | 102,610,756 | 51,373,185 | 28,135,401 | 27,716,010 | −1.5% | |
| Weighted average diluted shares (shares) | 129,355,167 | — | 102,610,756 | 51,373,185 | 28,135,388 | 27,716,010 | −1.5% | |
| Gross margin | 107.8% | 115.1% | 115.1% | 138.7% | 100.0% | 94.6% | −5.4 pts | |
| Operating margin | 43.1% | — | 145.7% | 298.6% | 74.7% | 78.0% | +3.3 pts | |
| Net margin | 45.4% | 153.3% | 153.3% | 299.0% | 297.7% | 61.2% | −236.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
