| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | FY2026 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.0 | 0.2 | 0.6 | 0.6 | 2.3 | 4.4 | +92.1% | |
| Gross profit | (0.0) | (0.2) | (0.6) | (0.6) | (2.3) | (4.4) | −92.1% | |
| Research & development | 0.2 | 1.1 | 8.3 | 8.9 | 12.7 | 21.6 | +69.5% | |
| Selling, general & administrative | 8.1 | 11.4 | 17.3 | 13.5 | 25.5 | — | — | |
| Selling & marketing | 0.6 | 3.2 | 10.7 | 3.6 | 3.4 | — | — | |
| Operating expenses | 8.1 | 21.9 | 25.6 | 22.4 | 38.3 | 65.7 | +71.5% | |
| Operating income | (8.1) | (21.9) | (17.7) | (22.5) | (39.3) | (70.0) | −78.3% | |
| Interest expense | 0.0 | 0.0 | 0.1 | (0.1) | 0.3 | 3.5 | +1038.5% | |
| Interest income | 0.0 | 0.0 | 0.2 | 0.6 | 2.2 | 1.9 | −14.5% | |
| Other income / expense | (5.2) | 0.3 | 0.2 | 0.8 | 3.9 | — | — | |
| Pre-tax income | (13.3) | (21.5) | (17.4) | (21.8) | (35.3) | (67.1) | −89.7% | |
| Income tax | 0.0 | 0.0 | 0.0 | (0.4) | 0.0 | 0.0 | — | |
| Net income | (13.3) | (21.5) | (17.4) | (22.2) | (35.3) | (67.1) | −89.7% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | (0.4) | 0.0 | — | — | |
| EPS, basic (per share) | (0.75) | (1.60) | (1.50) | (1.00) | (1.20) | (2.00) | −66.5% | |
| EPS, diluted (per share) | (0.75) | (1.60) | (1.50) | (1.00) | (1.20) | (2.00) | −66.5% | |
| EBITDA | (8.8) | (21.6) | (16.9) | (22.5) | (37.8) | (65.7) | −73.7% | |
| Depreciation & amortization | 0.0 | 0.2 | 0.4 | 0.1 | 1.5 | 4.4 | +194.4% | |
| Weighted average shares (shares) | 13,202,600 | 13,460,941 | 16,802,935 | 21,784,300 | 29,457,200 | 33,574,100 | +14.0% | |
| Weighted average diluted shares (shares) | 13,202,600 | 13,460,941 | 16,802,935 | 21,784,294 | 29,457,200 | 33,574,100 | +14.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
