| USD millions | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Cash & cash equivalents | 0.0 | 0.0 | 0.1 | 0.5 | 0.8 | +65.7% | |
| Cash & short-term investments | 0.0 | 0.0 | 0.1 | 0.5 | 0.8 | +65.7% | |
| Receivables | 0.8 | 2.3 | 0.5 | 2.4 | 1.1 | −54.7% | |
| Inventory | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | +315.0% | |
| Total current assets | 0.8 | 2.4 | 2.5 | 3.2 | 7.4 | +132.7% | |
| Property, plant & equipment | 0.6 | 0.5 | 0.4 | 0.4 | 2.3 | +517.0% | |
| Goodwill & intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 23.0 | — | |
| Long-term investments | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | −100.0% | |
| Total assets | 1.4 | 2.9 | 4.5 | 3.6 | 32.7 | +814.6% | |
| Payables | 0.0 | 0.1 | 0.2 | 1.3 | 0.8 | −40.0% | |
| Short-term debt | 0.5 | 0.0 | 0.0 | 0.6 | 0.3 | −56.0% | |
| Total current liabilities | 2.1 | 2.6 | 1.1 | 2.7 | 2.4 | −13.0% | |
| Long-term debt | 0.0 | 0.0 | 0.0 | 2.3 | 4.1 | +75.9% | |
| Total debt | 0.9 | 0.5 | 0.3 | 3.0 | 4.9 | +60.5% | |
| Net debt | 0.9 | 0.4 | 0.3 | 2.6 | 4.1 | +59.6% | |
| Deferred revenue | 0.8 | 1.4 | 0.0 | 0.1 | 0.1 | +76.4% | |
| Total liabilities | 2.3 | 2.8 | 1.2 | 5.1 | 6.7 | +33.1% | |
| Total equity | (0.8) | 0.6 | 3.7 | (1.0) | 26.6 | +2639.7% | |
| Retained earnings | (1.1) | (0.6) | (0.5) | (1.0) | 8.9 | +1002.0% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
