| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 200.2 | 54.7 | (7.5) | (34.9) | (15.8) | 36.1 | +328.1% | |
| Cost of revenue | 10.4 | 10.6 | 6.2 | 4.6 | 3.0 | 3.4 | +12.9% | |
| Gross profit | 8.7 | 44.2 | (13.7) | (39.5) | (18.8) | 32.7 | +274.2% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.6 | 0.9 | 0.5 | 0.4 | 0.5 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 10.7 | 1.0 | 0.6 | 0.4 | 0.6 | (44.2) | −7144.2% | |
| Operating income | 300.4 | (129.4) | (184.3) | (88.4) | 27.0 | 76.9 | +184.3% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.4 | +170333.3% | |
| Other income / expense | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | +330.6% | |
| Pre-tax income | 300.4 | (129.4) | (184.3) | (88.5) | 27.0 | 76.9 | +184.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 300.4 | (129.4) | (184.3) | (88.5) | 27.0 | 76.9 | +184.3% | |
| 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) | 8.89 | (3.83) | (5.45) | (3.49) | 1.07 | 3.04 | +184.1% | |
| EPS, diluted (per share) | 8.89 | (3.83) | (5.45) | (3.49) | 1.07 | 3.04 | +184.1% | |
| EBITDA | 300.4 | (129.4) | (182.7) | (88.4) | 27.0 | 76.9 | +184.3% | |
| Depreciation & amortization | 0.0 | 0.2 | 1.6 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 33,804,143 | 33,804,143 | 33,804,143 | 25,353,113 | 25,353,108 | 25,291,616 | −0.2% | |
| Weighted average diluted shares (shares) | 33,804,143 | 33,804,143 | 33,804,143 | 25,353,108 | 25,353,108 | 25,291,616 | −0.2% | |
| Gross margin | 4.3% | 80.7% | 183.5% | 113.1% | 118.8% | 90.7% | −28.1 pts | |
| Operating margin | 150.0% | −236.5% | 2,468.4% | 253.1% | −171.0% | 213.1% | +384.2 pts | |
| Net margin | 150.0% | −236.5% | 2,468.4% | 253.2% | −171.0% | 213.2% | +384.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
