| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (2.1) | 22.3 | 29.4 | 8.5 | 40.4 | 51.9 | +28.4% | |
| Cost of revenue | (21.4) | 3.2 | 0.0 | 0.0 | 0.0 | 4.7 | — | |
| Gross profit | 19.3 | 17.5 | 29.4 | 8.5 | 40.4 | 47.1 | +16.7% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.9 | 0.8 | 0.9 | 0.9 | 1.2 | 1.7 | +46.4% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 5.5 | 0.8 | 7.8 | 1.0 | 1.0 | 0.2 | −77.6% | |
| Operating income | 13.8 | 15.4 | 21.6 | 7.6 | 39.4 | 46.9 | +19.1% | |
| Interest expense | 2.9 | 3.2 | 4.9 | 6.1 | 6.3 | 4.7 | −25.0% | |
| Interest income | 17.6 | 20.1 | 25.9 | 27.6 | 29.1 | 33.4 | +14.9% | |
| Other income / expense | (16.4) | 1.3 | (59.6) | (16.3) | 15.2 | 18.7 | +23.2% | |
| Pre-tax income | (2.6) | 16.7 | (38.0) | 7.6 | 39.4 | 46.9 | +19.1% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (2.6) | 16.7 | (38.0) | 7.6 | 39.4 | 46.9 | +19.1% | |
| 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) | (0.17) | 1.10 | (1.64) | 0.30 | 1.56 | 1.40 | −10.3% | |
| EPS, diluted (per share) | (0.17) | 1.10 | (1.64) | 0.30 | 1.56 | 1.40 | −10.3% | |
| EBITDA | 12.9 | 15.4 | 77.6 | 7.6 | 39.4 | 46.9 | +19.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 15,228,998 | 15,190,993 | 23,162,395 | 25,267,223 | 25,267,223 | 33,416,856 | +32.3% | |
| Weighted average diluted shares (shares) | 15,228,998 | 15,190,993 | 23,162,395 | 25,267,223 | 25,267,223 | 28,091,030 | +11.2% | |
| Gross margin | −939.9% | 78.6% | 100.0% | 100.0% | 100.0% | 90.9% | −9.1 pts | |
| Operating margin | −672.5% | 69.1% | 73.4% | 88.8% | 97.5% | 90.5% | −7.1 pts | |
| Net margin | 124.4% | 74.9% | −129.1% | 88.8% | 97.5% | 90.5% | −7.1 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.