| Reported currency millions | FY2021 · USD | FY2022 · GBP | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 57.7 | 138.4 | +139.7% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 33.7 | 59.7 | +77.0% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 24.0 | 78.8 | +227.7% | |
| Research & development | 0.0 | — | 0.0 | 0.0 | 0.4 | 3.0 | +708.1% | |
| Selling, general & administrative | 2.0 | — | 2.7 | 14.0 | 18.1 | 13.6 | −25.1% | |
| Selling & marketing | 0.0 | — | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.7 | 2.2 | 2.7 | 14.0 | 19.3 | 16.6 | −13.7% | |
| Operating income | (2.7) | (2.2) | (2.7) | (14.0) | 4.8 | 62.2 | +1198.9% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 5.3 | 3.9 | 24.1 | +522.1% | |
| Interest income | 0.0 | 0.0 | 0.0 | 4.5 | 1.1 | 24.2 | +2087.6% | |
| Other income / expense | 0.0 | — | 0.0 | (3.3) | (11.8) | (89.7) | −662.9% | |
| Pre-tax income | (2.7) | (2.2) | (2.7) | (17.3) | (7.0) | (27.5) | −294.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 6.1 | 16.8 | +174.0% | |
| Net income | (2.7) | (2.2) | (2.7) | (17.3) | (13.1) | (44.3) | −238.4% | |
| 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) | (0.17) | — | (0.17) | (1.11) | (1.58) | (2.09) | −32.3% | |
| EPS, diluted (per share) | (0.17) | — | (0.17) | (1.11) | (1.58) | (2.09) | −32.3% | |
| EBITDA | (2.7) | (2.2) | (2.7) | (14.2) | 4.1 | 70.4 | +1601.0% | |
| Depreciation & amortization | 0.0 | — | 0.2 | 0.2 | 7.2 | 8.3 | +14.4% | |
| Weighted average shares (shares) | 15,625,000 | — | 15,630,000 | 15,630,000 | 8,290,049 | 21,280,595 | +156.7% | |
| Weighted average diluted shares (shares) | 15,625,000 | — | 15,630,000 | 15,630,000 | 8,290,049 | 21,280,595 | +156.7% | |
| Gross margin | — | — | — | — | 41.6% | 56.9% | +15.3 pts | |
| Operating margin | — | — | — | — | 8.3% | 44.9% | +36.6 pts | |
| Net margin | — | — | — | — | −22.7% | −32.0% | −9.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
