| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (0.1) | 9.0 | 0.8 | 15.7 | 19.4 | 26.7 | +37.6% | |
| Cost of revenue | 2.0 | 2.0 | 1.5 | 1.2 | 1.9 | 2.2 | +13.8% | |
| Gross profit | (2.1) | 7.1 | (0.7) | 14.6 | 17.5 | 24.6 | +40.2% | |
| Research & development | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | โ | |
| Selling, general & administrative | 0.7 | 0.7 | 0.5 | 0.6 | 0.4 | 0.4 | โ0.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | โ | |
| Operating expenses | 0.7 | 0.7 | 0.6 | 0.6 | 0.5 | (5.9) | โ1348.0% | |
| Operating income | (6.0) | 1.7 | (20.3) | 15.0 | 34.9 | 30.5 | โ12.6% | |
| Interest expense | 0.7 | 0.5 | 0.8 | 1.2 | 2.2 | 2.3 | +2.0% | |
| Interest income | 13.6 | 12.9 | 11.3 | 10.8 | 17.1 | 19.6 | +14.3% | |
| Other income / expense | (1.5) | (0.6) | (2.5) | (1.1) | (2.2) | (3.1) | โ38.4% | |
| Pre-tax income | (7.5) | 1.1 | (22.8) | 13.9 | 32.6 | 27.4 | โ16.1% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | โ | |
| Net income | (7.5) | 1.1 | (22.8) | 13.9 | 32.6 | 27.4 | โ16.1% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | โ | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | โ | |
| EPS, basic (per share) | (0.45) | 0.06 | (1.33) | 0.80 | 1.21 | 0.88 | โ27.3% | |
| EPS, diluted (per share) | (0.45) | 0.06 | (1.33) | 0.81 | 1.21 | 0.88 | โ27.3% | |
| EBITDA | (6.0) | 1.7 | (20.3) | 15.0 | 34.9 | 30.5 | โ12.6% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | โ | |
| Weighted average shares (shares) | 16,657,955 | 16,860,795 | 17,102,279 | 17,351,391 | 26,980,165 | 31,127,272 | +15.4% | |
| Weighted average diluted shares (shares) | 16,657,955 | 16,860,795 | 17,102,279 | 17,192,593 | 26,980,165 | 31,127,272 | +15.4% | |
| Gross margin | 2,471.4% | 78.3% | โ90.1% | 92.6% | 90.2% | 91.9% | +1.7 pts | |
| Operating margin | 7,175.5% | 18.4% | โ2,619.9% | 95.7% | 179.4% | 113.9% | โ65.5 pts | |
| Net margin | 8,939.2% | 11.9% | โ2,949.1% | 88.6% | 167.9% | 102.4% | โ65.5 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.