| USD billions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 6.8 | +11930.7% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.3 | +15425.5% | |
| Gross profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | +6758.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.8 | +1855.9% | |
| Operating income | 0.0 | (0.0) | (0.0) | 0.0 | (0.1) | (0.2) | −245.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | −100.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other income / expense | (0.0) | 0.0 | (0.0) | (0.0) | 0.1 | (0.1) | −175.4% | |
| Pre-tax income | 0.0 | 0.0 | (0.0) | (0.0) | 0.1 | (0.3) | −763.4% | |
| Income tax | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | (0.1) | −352.6% | |
| Net income | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | −100.0% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.04 | (0.03) | (0.05) | (0.20) | 5.26 | 0.00 | −100.0% | |
| EPS, diluted (per share) | 0.04 | (0.03) | (0.05) | (0.20) | 5.26 | 0.00 | −100.0% | |
| EBITDA | 0.0 | 0.0 | 0.0 | (0.0) | 0.2 | 0.1 | −37.6% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | +10860.6% | |
| Weighted average shares (shares) | 4,501,271 | 5,026,420 | 5,167,081 | 5,259,595 | 5,315,581 | 5,781,000 | +8.8% | |
| Weighted average diluted shares (shares) | 4,501,271 | 5,026,420 | 5,167,081 | 5,259,595 | 5,315,581 | 5,781,000 | +8.8% | |
| Gross margin | 40.2% | 41.3% | 39.9% | 39.6% | 40.3% | 23.0% | −17.3 pts | |
| Operating margin | 0.5% | −0.6% | −0.9% | 3.1% | −124.8% | −3.6% | +121.3 pts | |
| Net margin | 0.4% | −0.3% | −0.6% | −2.0% | 49.2% | 0.0% | −49.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
