| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.9 | 122.1 | 38.1 | 47.9 | 39.1 | 56.1 | +43.7% | |
| Cost of revenue | 5.1 | 5.4 | 5.0 | 0.0 | 0.0 | 11.6 | — | |
| Gross profit | (1.2) | 85.3 | 33.1 | 47.9 | 39.1 | 44.5 | +14.0% | |
| Research & development | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.5 | 1.0 | 1.0 | 4.7 | 4.3 | 0.8 | −81.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 5.7 | 1.8 | 5.2 | 4.7 | 4.3 | 0.9 | −79.9% | |
| Operating income | 84.8 | 83.5 | (130.8) | 43.3 | 34.8 | 43.7 | +25.7% | |
| Interest expense | 4.4 | 0.2 | 4.6 | 19.8 | 17.5 | 11.6 | −33.6% | |
| Interest income | 29.7 | 60.5 | 82.3 | 47.5 | 0.0 | 40.3 | — | |
| Other income / expense | (4.5) | (0.3) | (5.3) | (19.8) | 0.9 | (11.5) | −1430.8% | |
| Pre-tax income | 80.3 | 83.5 | (136.1) | 1.0 | 35.6 | 43.7 | +22.6% | |
| Income tax | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | −100.0% | |
| Net income | 80.3 | 83.5 | (136.1) | 1.0 | 35.6 | 43.7 | +22.7% | |
| 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) | 1.31 | 1.36 | (2.22) | 0.02 | 0.58 | 0.71 | +22.4% | |
| EPS, diluted (per share) | 1.31 | 1.36 | (2.22) | 0.02 | 0.58 | 0.71 | +22.4% | |
| EBITDA | 84.8 | 83.8 | (130.8) | 20.8 | 34.8 | 43.7 | +25.7% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 61,184,134 | 61,184,134 | 61,184,134 | 61,187,499 | 61,184,226 | 61,184,134 | −0.0% | |
| Weighted average diluted shares (shares) | 61,184,134 | 61,184,134 | 61,184,134 | 61,184,134 | 61,184,134 | 61,184,134 | +0.0% | |
| Gross margin | −31.1% | 69.8% | 86.8% | 100.0% | 100.0% | 79.4% | −20.6 pts | |
| Operating margin | 2,167.4% | 68.4% | −343.2% | 90.3% | 89.0% | 77.8% | −11.2 pts | |
| Net margin | 2,051.7% | 68.4% | −357.1% | 2.2% | 91.1% | 77.8% | −13.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
