| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 65.6 | 593.4 | 143.7 | 100.1 | 392.8 | 143.3 | −63.5% | |
| Cost of revenue | 14.6 | 17.3 | 6.4 | (11.7) | 22.2 | 17.4 | −21.5% | |
| Gross profit | 51.0 | 576.1 | 61.8 | 111.9 | 392.8 | 125.9 | −68.0% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.2 | 1.4 | 1.2 | 15.8 | 1.4 | 1.2 | −10.7% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 15.3 | 1.4 | 1.2 | 1.3 | 1.4 | (218.2) | −15824.2% | |
| Operating income | 85.8 | 592.1 | (377.6) | 172.6 | 391.5 | 344.1 | −12.1% | |
| Interest expense | 6.4 | 2.3 | 6.4 | 20.5 | 22.2 | 18.6 | −16.0% | |
| Interest income | 12.1 | 10.8 | 9.9 | 10.4 | 13.6 | 88.2 | +548.8% | |
| Other income / expense | (93.0) | (2.4) | (7.0) | (20.4) | (22.2) | (18.8) | +15.0% | |
| Pre-tax income | (7.2) | 592.1 | (384.6) | 152.1 | 391.5 | 325.3 | −16.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (7.2) | 592.1 | (384.6) | 152.1 | 391.5 | 325.3 | −16.9% | |
| 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) | (0.09) | 7.76 | (5.03) | 1.99 | 5.13 | 4.26 | −17.0% | |
| EPS, diluted (per share) | (0.09) | 7.76 | (5.03) | 1.99 | 5.13 | 4.26 | −17.0% | |
| EBITDA | (0.5) | 594.4 | (377.6) | 84.3 | 391.5 | 344.1 | −12.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 76,300,214 | 76,300,214 | 76,458,956 | 76,458,956 | 76,321,916 | 76,321,908 | −0.0% | |
| Weighted average diluted shares (shares) | 76,300,214 | 76,300,214 | 76,458,956 | 76,458,956 | 76,321,908 | 76,321,908 | +0.0% | |
| Gross margin | 77.7% | 97.1% | 43.0% | 111.7% | 100.0% | 87.9% | −12.1 pts | |
| Operating margin | 130.8% | 99.8% | −262.7% | 172.4% | 99.6% | 240.2% | +140.5 pts | |
| Net margin | −11.0% | 99.8% | −267.6% | 151.9% | 99.6% | 227.0% | +127.4 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
