| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (17.2) | 4.9 | 20.1 | 26.5 | 32.0 | 2.4 | −92.5% | |
| Operating expenses | 6.0 | 14.9 | 19.0 | 33.4 | 42.2 | — | — | |
| Operating income | — | — | — | (16.3) | (11.7) | (64.0) | −446.6% | |
| Interest expense | — | — | — | 0.5 | 0.3 | 0.1 | −56.4% | |
| Interest income | — | — | — | — | 0.1 | — | — | |
| Pre-tax income | (23.1) | (7.3) | 1.1 | (13.3) | (24.4) | (67.7) | −177.8% | |
| Income tax | (0.7) | — | — | (1.0) | (0.1) | (0.1) | +20.7% | |
| Net income | (22.5) | (8.5) | 1.1 | (14.1) | (2.6) | (68.5) | −2571.1% | |
| EPS, basic (per share) | — | (1.96) | (0.09) | (35.22) | (12.16) | (25.69) | −111.3% | |
| EPS, diluted (per share) | — | — | — | (35.22) | (12.16) | (25.69) | −111.3% | |
| EBITDA | — | — | — | (15.4) | (11.3) | (63.7) | −463.6% | |
| Depreciation & amortization | — | — | — | 0.8 | 0.4 | 0.3 | −25.5% | |
| Weighted average shares (shares) | — | 5,212,772 | 8,030,106 | 400 | 211,000 | 2,667,000 | +1164.0% | |
| Weighted average diluted shares (shares) | — | — | 8,030,106 | 400 | 211,000 | 2,667,000 | +1164.0% | |
| Operating margin | — | — | — | −61.4% | −36.6% | −2,652.3% | −2615.7 pts | |
| Net margin | 130.9% | −175.0% | 5.4% | −53.1% | −8.0% | −2,839.4% | −2831.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
