| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (25.3) | 382.9 | (523.2) | 66.9 | 170.1 | 273.3 | +60.6% | |
| Cost of revenue | 25.9 | 30.6 | 28.5 | 26.5 | 28.7 | 29.1 | +1.4% | |
| Gross profit | (51.2) | 352.3 | (523.2) | 40.4 | 594.6 | 244.2 | −58.9% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 2.3 | 2.3 | 2.1 | 2.2 | 2.3 | 2.2 | −4.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 2.3 | 2.3 | 2.1 | 2.2 | 2.2 | (173.6) | −7821.6% | |
| Operating income | 39.2 | 919.1 | (525.4) | 260.4 | 592.3 | 417.8 | −29.5% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 47.2 | — | |
| Other income / expense | 0.2 | 0.0 | (0.8) | 0.3 | 0.2 | 0.4 | +69.2% | |
| Pre-tax income | 39.2 | 919.1 | (525.4) | 260.4 | 592.3 | 418.1 | −29.4% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 39.2 | 919.1 | (525.4) | 260.4 | 592.3 | 418.1 | −29.4% | |
| 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) | 0.13 | 3.03 | (1.72) | 0.85 | 1.93 | 1.37 | −29.0% | |
| EPS, diluted (per share) | 0.13 | 3.03 | (1.72) | 0.85 | 1.93 | 1.37 | −29.0% | |
| EBITDA | 39.2 | 919.1 | (525.4) | 742.6 | 592.1 | 417.8 | −29.4% | |
| Depreciation & amortization | 0.2 | 0.2 | 0.2 | 482.4 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 302,863,454 | 303,217,842 | 304,922,688 | 304,969,310 | 305,936,026 | 305,936,026 | +0.0% | |
| Weighted average diluted shares (shares) | 302,863,454 | 303,217,842 | 304,922,688 | 304,969,310 | 305,936,026 | 305,936,026 | +0.0% | |
| Gross margin | 202.4% | 92.0% | 100.0% | 60.4% | 349.5% | 89.4% | −260.1 pts | |
| Operating margin | −154.9% | 240.0% | 100.4% | 389.5% | 348.2% | 152.9% | −195.3 pts | |
| Net margin | −154.9% | 240.0% | 100.4% | 389.5% | 348.2% | 153.0% | −195.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
