| USD millions | FY2021 | FY2022 | FY2024 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 167.7 | 105.4 | — | 57.5 | 32.5 | 39.7 | +22.2% | |
| Cost of revenue | 150.4 | 92.8 | — | 55.5 | 30.8 | 37.1 | +20.7% | |
| Gross profit | 17.4 | 12.6 | — | 2.1 | 1.7 | 2.5 | +50.6% | |
| Research & development | 5.7 | 2.5 | — | 2.8 | 1.7 | 2.5 | +48.9% | |
| Selling, general & administrative | 9.0 | 10.4 | — | 9.7 | 9.6 | 9.2 | −4.2% | |
| Selling & marketing | 4.0 | 2.8 | — | 2.4 | 2.0 | 2.2 | +8.5% | |
| Operating expenses | 14.1 | 12.2 | — | 12.3 | 11.2 | 11.6 | +3.6% | |
| Operating income | 3.2 | 0.5 | — | (10.3) | (9.5) | (9.1) | +4.8% | |
| Interest expense | 1.1 | 1.3 | — | 1.3 | 1.6 | 1.6 | −3.5% | |
| Interest income | 0.0 | 0.0 | — | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | 0.0 | (0.0) | — | (0.5) | (0.6) | (1.2) | −91.4% | |
| Pre-tax income | 3.2 | 0.4 | — | (10.8) | (10.2) | (10.3) | −1.3% | |
| Income tax | (0.1) | 0.3 | — | 0.2 | 0.0 | 0.0 | −32.7% | |
| Net income | 3.1 | 0.2 | — | (10.9) | (10.1) | (10.0) | +0.5% | |
| 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) | 14,347.50 | 1,062.50 | — | (1,955.00) | (168.50) | (4.38) | +97.4% | |
| EPS, diluted (per share) | 14,347.50 | 1,062.50 | — | (195.00) | (168.50) | (4.38) | +97.4% | |
| EBITDA | 4.6 | 2.0 | — | (6.5) | (4.2) | (5.3) | −26.6% | |
| Depreciation & amortization | 1.9 | 2.4 | 2.3 | 3.2 | 4.8 | 3.4 | −29.1% | |
| Weighted average shares (shares) | 54,000 | 47,093 | — | 56,025 | 59,750 | 2,285,583 | +3725.2% | |
| Weighted average diluted shares (shares) | 54,000 | 47,093 | — | 56,025 | 59,750 | 2,285,583 | +3725.2% | |
| Gross margin | 10.3% | 12.0% | — | 3.6% | 5.2% | 6.4% | +1.2 pts | |
| Operating margin | 1.9% | 0.4% | — | −17.8% | −29.4% | −22.9% | +6.5 pts | |
| Net margin | 1.8% | 0.2% | — | −19.0% | −31.0% | −25.2% | +5.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
