| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 5.7 | 45.2 | 24.1 | 32.3 | 41.2 | 45.4 | +10.1% | |
| Cost of revenue | 6.3 | 6.9 | 6.5 | 7.7 | 5.4 | 6.9 | +26.5% | |
| Gross profit | (0.5) | 38.4 | 17.6 | 59.7 | 35.8 | 38.5 | +7.6% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.0 | 2.0 | 2.4 | 2.8 | 2.3 | 0.0 | −100.0% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.5 | 2.6 | 2.7 | 3.3 | 3.2 | 5.0 | +56.5% | |
| Operating income | 11.1 | 39.4 | (41.7) | 64.9 | 38.0 | 33.5 | −11.9% | |
| Interest expense | 2.3 | 2.8 | 5.7 | 7.7 | 10.3 | 9.5 | −7.9% | |
| Interest income | 36.9 | 39.5 | 43.9 | 50.4 | 50.3 | 46.7 | −7.1% | |
| Other income / expense | (3.5) | (2.0) | (4.1) | (8.0) | (9.8) | (10.4) | −5.7% | |
| Pre-tax income | 7.6 | 37.4 | (45.8) | 56.9 | 38.9 | 23.1 | −40.6% | |
| Income tax | 0.2 | 0.3 | 0.3 | 0.5 | 0.9 | 0.7 | −21.3% | |
| Net income | 7.4 | 37.1 | (46.1) | 56.4 | 38.0 | 22.4 | −41.1% | |
| 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) | 0.32 | 1.62 | (2.01) | 2.46 | 1.61 | 0.93 | −42.2% | |
| EPS, diluted (per share) | 0.32 | 1.62 | (2.01) | 2.46 | 1.61 | 0.93 | −42.2% | |
| EBITDA | 11.3 | 39.6 | (41.5) | 64.9 | 49.2 | 32.6 | −33.8% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 22,914,939 | 22,915,000 | 22,915,000 | 22,907,317 | 23,542,000 | 23,966,000 | +1.8% | |
| Weighted average diluted shares (shares) | 22,914,939 | 22,915,000 | 22,915,000 | 22,907,317 | 23,542,000 | 23,966,000 | +1.8% | |
| Gross margin | −9.1% | 84.9% | 73.2% | 185.1% | 86.8% | 84.9% | −2.0 pts | |
| Operating margin | 193.9% | 87.1% | −173.2% | 201.2% | 92.2% | 73.8% | −18.4 pts | |
| Net margin | 128.8% | 82.1% | −191.4% | 174.7% | 92.2% | 49.3% | −42.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.