| USD millions | FY2024 | FY2024 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Revenue | 5.0 | 10.7 | 10.5 | 12.5 | +18.9% | |
| Cost of revenue | 3.6 | 7.7 | 6.9 | 22.3 | +223.8% | |
| Gross profit | 1.4 | 3.0 | 3.6 | (9.8) | −370.6% | |
| Research & development | — | — | — | 0.0 | — | |
| Selling, general & administrative | — | — | — | 5.5 | — | |
| Selling & marketing | — | — | — | 0.0 | — | |
| Operating expenses | — | — | — | 5.5 | — | |
| Operating income | — | 1.0 | (83.8) | (15.3) | +81.8% | |
| Interest expense | 0.1 | 0.0 | 0.0 | 0.3 | +1066.0% | |
| Interest income | — | — | — | 0.0 | — | |
| Other income / expense | — | — | — | 0.2 | — | |
| Pre-tax income | (0.8) | 1.1 | (83.5) | (15.1) | +81.9% | |
| Income tax | — | 0.1 | 0.1 | 0.1 | −15.5% | |
| Net income | (0.8) | 1.0 | (83.6) | (15.2) | +81.8% | |
| Discontinued operations | — | — | — | 0.0 | — | |
| Other net income adjustments | — | — | — | 0.0 | — | |
| EPS, basic (per share) | (7.83) | 9.61 | (5.08) | (0.56) | +89.0% | |
| EPS, diluted (per share) | (7.83) | 9.61 | (5.08) | (0.56) | +89.0% | |
| EBITDA | (0.3) | 1.5 | (83.2) | (14.7) | +82.3% | |
| Depreciation & amortization | 0.4 | 0.3 | 0.3 | 0.6 | +111.1% | |
| Weighted average shares (shares) | — | 22,326,386 | 22,326,386 | 26,985,468 | +20.9% | |
| Weighted average diluted shares (shares) | — | 22,326,386 | 22,326,386 | 26,985,468 | +20.9% | |
| Gross margin | 27.1% | 28.1% | 34.5% | −78.4% | −112.9 pts | |
| Operating margin | — | 9.7% | −798.7% | −122.5% | +676.2 pts | |
| Net margin | −15.6% | 9.0% | −797.3% | −122.2% | +675.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
