| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 93.1 | 52.3 | 138.3 | 294.6 | 152.5 | 277.6 | +82.1% | |
| Cost of revenue | 47.8 | 26.9 | 112.2 | 121.4 | 0.0 | 0.0 | — | |
| Gross profit | 45.3 | 25.3 | 26.1 | 173.2 | 152.5 | 277.6 | +82.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 7.8 | 11.7 | 26.2 | 31.3 | 94.3 | 126.5 | +34.2% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 41.9 | 19.2 | 89.3 | 31.3 | 94.3 | 126.5 | +34.2% | |
| Operating income | 155.6 | 25.1 | 261.2 | (17.2) | (12.9) | 151.1 | +1274.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 2.0 | 4.8 | 14.3 | 100.8 | 112.3 | 164.6 | +46.6% | |
| Other income / expense | 26.0 | (13.0) | (149.1) | 83.7 | 71.1 | 0.0 | −100.0% | |
| Pre-tax income | 181.5 | 12.0 | 112.1 | 66.5 | 58.2 | 151.1 | +159.6% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 181.5 | 12.0 | 112.1 | 66.5 | 58.2 | 151.1 | +159.6% | |
| 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) | 1.06 | 0.06 | 0.39 | 0.19 | 0.15 | 0.46 | +206.7% | |
| EPS, diluted (per share) | 1.06 | 0.06 | 0.39 | 0.19 | 0.15 | 0.46 | +206.7% | |
| EBITDA | 202.3 | 25.1 | 261.2 | 66.5 | 58.2 | 151.1 | +159.6% | |
| Depreciation & amortization | 46.7 | 23.6 | 93.3 | 17.2 | 12.9 | 0.0 | −100.0% | |
| Weighted average shares (shares) | 171,001,250 | 207,783,420 | 286,209,890 | 353,094,861 | 380,616,423 | 330,852,980 | −13.1% | |
| Weighted average diluted shares (shares) | 171,001,250 | 207,783,420 | 286,209,890 | 353,094,861 | 380,616,423 | 330,852,980 | −13.1% | |
| Gross margin | 48.7% | 48.4% | 18.9% | 58.8% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | 167.1% | 47.9% | 188.8% | −5.8% | −8.4% | 54.4% | +62.9 pts | |
| Net margin | 195.0% | 23.0% | 81.0% | 22.6% | 38.2% | 54.4% | +16.3 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
