| USD millions | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|
| Revenue | 0.8 | 0.3 | 2.4 | 3.7 | 5.7 | +57.1% | |
| Cost of revenue | — | — | 12.7 | 14.0 | 0.2 | −98.4% | |
| Gross profit | — | — | (10.3) | (10.4) | 5.5 | +153.3% | |
| Research & development | — | — | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | — | — | 7.7 | 12.1 | 12.1 | +0.0% | |
| Selling & marketing | — | — | 0.6 | 0.9 | 0.9 | +0.0% | |
| Operating expenses | 0.8 | 1.0 | 7.7 | 12.3 | 49.3 | +300.5% | |
| Operating income | 0.0 | (0.6) | (18.0) | (22.7) | (43.8) | −93.1% | |
| Interest expense | — | — | 0.0 | 0.0 | 0.0 | — | |
| Interest income | — | — | 1.1 | 0.8 | 0.0 | −100.0% | |
| Other income / expense | — | — | 1.1 | 1.1 | (376.8) | −35183.4% | |
| Pre-tax income | — | — | (16.9) | (21.6) | (420.6) | −1849.0% | |
| Income tax | — | — | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.0 | (0.6) | (16.9) | (21.6) | (420.6) | −1849.0% | |
| Discontinued operations | — | — | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | — | — | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.00 | (0.06) | (34.79) | (194.99) | (9.50) | +95.1% | |
| EPS, diluted (per share) | 0.00 | (0.06) | (34.79) | (194.99) | (9.50) | +95.1% | |
| EBITDA | — | — | (17.8) | (22.4) | (43.5) | −94.4% | |
| Depreciation & amortization | — | — | 0.2 | 0.3 | 0.2 | −15.5% | |
| Weighted average shares (shares) | 9,767,364 | 10,249,315 | 141,744 | 110,671 | 44,713,285 | +40302.0% | |
| Weighted average diluted shares (shares) | 9,767,364 | 10,249,315 | 141,744 | 110,671 | 44,713,285 | +40302.0% | |
| Gross margin | — | — | −419.4% | −283.6% | 96.2% | +379.8 pts | |
| Operating margin | 1.8% | −188.1% | −735.7% | −620.6% | −763.1% | −142.5 pts | |
| Net margin | 1.8% | −188.1% | −690.3% | −591.2% | −7,335.0% | −6743.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
