| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 74.3 | 327.5 | (71.2) | 151.5 | 46.8 | 196.9 | +320.8% | |
| Cost of revenue | 13.5 | 16.0 | 14.6 | 0.0 | 0.0 | 13.8 | — | |
| Gross profit | 60.9 | 311.5 | (85.8) | 151.5 | 46.8 | 183.2 | +291.4% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.9 | 0.8 | 0.5 | 0.7 | 14.8 | 0.9 | −94.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 13.8 | 2.2 | 1.5 | 1.5 | 14.8 | (94.5) | −737.0% | |
| Operating income | (18.9) | 325.3 | (72.7) | 150.0 | 32.0 | 277.7 | +768.6% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | +13.1% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 44.2 | — | |
| Other income / expense | (0.1) | 0.0 | (0.1) | 0.0 | 132.8 | (0.3) | −100.2% | |
| Pre-tax income | (18.9) | 325.3 | (72.7) | 150.0 | 164.8 | 277.4 | +68.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (18.9) | 325.3 | (72.7) | 150.0 | 164.8 | 277.4 | +68.4% | |
| 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) | (0.10) | 1.75 | (0.39) | 0.81 | 0.93 | 1.57 | +68.8% | |
| EPS, diluted (per share) | (0.10) | 1.75 | (0.39) | 0.81 | 0.93 | 1.57 | +68.8% | |
| EBITDA | (18.9) | 325.3 | (72.6) | 150.0 | 32.0 | 277.4 | +767.8% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 186,003,434 | 186,003,434 | 186,416,092 | 185,154,849 | 176,944,761 | 176,944,689 | −0.0% | |
| Weighted average diluted shares (shares) | 186,003,434 | 186,003,434 | 186,416,092 | 186,135,109 | 176,944,689 | 176,944,689 | +0.0% | |
| Gross margin | 81.9% | 95.1% | 120.5% | 100.0% | 100.0% | 93.0% | −7.0 pts | |
| Operating margin | −25.4% | 99.3% | 102.1% | 99.0% | 68.3% | 141.0% | +72.7 pts | |
| Net margin | −25.4% | 99.3% | 102.1% | 99.0% | 352.0% | 140.9% | −211.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
