| USD millions | FY2021 | FY2022 | FY2023 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 1.6 | — | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 1.5 | — | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.1 | — | |
| Research & development | — | — | — | 0.0 | — | |
| Selling, general & administrative | — | — | — | 13.9 | — | |
| Selling & marketing | — | — | — | 0.0 | — | |
| Operating expenses | 1.8 | 2.3 | 4.4 | 14.9 | +237.4% | |
| Operating income | (1.8) | (2.3) | (4.4) | (14.8) | −235.1% | |
| Interest expense | 0.0 | 0.0 | 0.1 | 0.3 | +102.7% | |
| Interest income | 0.0 | 0.0 | 2.5 | 0.0 | −100.0% | |
| Other income / expense | — | — | — | (25.2) | — | |
| Pre-tax income | 8.6 | 11.2 | 2.6 | (40.0) | −1647.5% | |
| Income tax | 0.0 | 0.0 | 0.0 | (0.2) | — | |
| Net income | 8.6 | 11.2 | 2.6 | (39.6) | −1631.8% | |
| Discontinued operations | — | — | — | 0.0 | — | |
| Other net income adjustments | — | — | — | 0.0 | — | |
| EPS, basic (per share) | 150.34 | 195.57 | 116.80 | (2.18) | −101.9% | |
| EPS, diluted (per share) | 150.34 | 195.57 | 116.80 | (2.18) | −101.9% | |
| EBITDA | (1.8) | (2.3) | (4.4) | (36.1) | −716.8% | |
| Depreciation & amortization | — | — | — | 3.7 | — | |
| Weighted average shares (shares) | 57,500 | 57,500 | 22,147 | 18,158,920 | +81893.7% | |
| Weighted average diluted shares (shares) | 57,500 | 57,500 | 22,147 | 18,158,920 | +81893.7% | |
| Gross margin | — | — | — | 6.4% | — | |
| Operating margin | — | — | — | −944.8% | — | |
| Net margin | — | — | — | −2,529.2% | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
