| Reported currency millions | FY2021 · USD | FY2022 · USD | FY2023 · USD | FY2024 · USD | FY2025 · USD | FY2026 · GBP | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 206.1 | 151.9 | 130.2 | 81.7 | 104.2 | 168.6 | +61.8% | |
| Cost of revenue | 54.8 | 61.8 | 61.3 | 69.0 | 78.6 | 90.8 | +15.6% | |
| Gross profit | 151.3 | 90.1 | 68.9 | 12.7 | 25.6 | 77.8 | +203.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | — | — | |
| Selling & marketing | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | — | — | |
| Operating expenses | 9.5 | 10.4 | 7.1 | 5.3 | 3.0 | 2.3 | −22.1% | |
| Operating income | 141.9 | 79.7 | 61.8 | 7.4 | 22.6 | 75.5 | +233.3% | |
| Interest expense | 0.4 | 0.5 | 0.6 | 0.5 | 0.1 | 0.7 | +737.5% | |
| Interest income | 1.7 | 1.7 | 5.8 | 7.8 | 5.9 | 5.1 | −13.9% | |
| Other income / expense | 1.3 | 1.3 | 5.2 | 6.1 | 5.1 | — | — | |
| Pre-tax income | 143.2 | 80.9 | 67.0 | 13.5 | 27.7 | 71.9 | +159.1% | |
| Income tax | 43.4 | 24.8 | 21.6 | 6.5 | 7.6 | 22.4 | +195.9% | |
| Net income | 99.8 | 56.2 | 45.4 | 7.0 | 20.2 | 49.5 | +145.3% | |
| 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) | 0.37 | 0.21 | 0.17 | 0.03 | 0.08 | 0.19 | +147.3% | |
| EPS, diluted (per share) | 0.36 | 0.20 | 0.17 | 0.03 | 0.08 | 0.19 | +147.3% | |
| EBITDA | 143.4 | 83.1 | 64.5 | 11.5 | 32.3 | 83.8 | +159.8% | |
| Depreciation & amortization | 2.9 | 3.0 | 3.8 | 4.4 | 4.4 | 8.0 | +81.1% | |
| Weighted average shares (shares) | 272,310,455 | 272,353,604 | 266,545,150 | 262,549,586 | 260,896,701 | 258,824,191 | −0.8% | |
| Weighted average diluted shares (shares) | 277,824,387 | 275,228,065 | 267,506,506 | 263,540,340 | 260,896,701 | 258,824,191 | −0.8% | |
| Gross margin | 73.4% | 59.3% | 52.9% | 15.5% | 24.6% | 46.1% | +21.5 pts | |
| Operating margin | 68.8% | 52.4% | 47.4% | 9.1% | 21.7% | 44.8% | +23.0 pts | |
| Net margin | 48.4% | 37.0% | 34.8% | 8.5% | 19.3% | 29.3% | +10.0 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.
