| Reported currency millions | FY2021 · USD | FY2022 · HKD | FY2023 · USD | FY2024 · USD | FY2025 · USD | FY2026 · USD | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 25.3 | 198.4 | 33.1 | 49.9 | 23.4 | 59.0 | +151.8% | |
| Cost of revenue | — | 9.3 | 9.9 | 6.1 | 5.1 | 20.3 | +300.8% | |
| Gross profit | — | 16.0 | 23.2 | 43.8 | 18.4 | 38.8 | +110.8% | |
| Research & development | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | — | 3.5 | 3.5 | 12.1 | 0.6 | 16.4 | +2753.6% | |
| Selling & marketing | — | 0.5 | 0.7 | 0.4 | 0.3 | 0.8 | +153.0% | |
| Operating expenses | — | 5.0 | 5.8 | 6.0 | 6.3 | 29.6 | +372.1% | |
| Operating income | — | 11.0 | 17.4 | 37.8 | 12.1 | 9.1 | −24.5% | |
| Interest expense | — | 0.0 | 1.2 | 0.0 | 10.3 | 10.3 | −0.1% | |
| Interest income | — | 0.7 | 15.9 | 11.2 | 20.0 | 21.8 | +8.8% | |
| Other income / expense | — | 17.9 | 27.9 | 27.8 | 30.3 | 89.5 | +195.0% | |
| Pre-tax income | — | 28.9 | 45.3 | 65.5 | 42.5 | 98.7 | +132.4% | |
| Income tax | — | (23.6) | 4.5 | 4.0 | 0.8 | 1.7 | +114.3% | |
| Net income | 27.5 | 215.7 | 42.0 | 63.9 | 44.4 | 54.7 | +23.1% | |
| Discontinued operations | — | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | — | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.16 | 1.27 | 0.22 | 0.33 | 0.18 | 0.18 | +0.0% | |
| EPS, diluted (per share) | 0.16 | 1.27 | 0.22 | 0.33 | 0.18 | 0.18 | +0.0% | |
| EBITDA | 11.3 | 224.8 | 47.8 | 31.3 | 58.4 | 118.5 | +102.8% | |
| Depreciation & amortization | — | 6.6 | 1.3 | 2.8 | 5.6 | 9.5 | +68.2% | |
| Weighted average shares (shares) | — | 168,949,602 | 185,399,830 | 191,507,000 | 253,458,462 | 314,279,350 | +24.0% | |
| Weighted average diluted shares (shares) | — | 169,019,810 | 185,517,920 | 191,637,000 | 253,523,462 | 314,279,350 | +24.0% | |
| Gross margin | — | 8.1% | 70.2% | 87.7% | 78.4% | 65.7% | −12.8 pts | |
| Operating margin | — | 5.5% | 52.6% | 75.7% | 51.7% | 15.5% | −36.2 pts | |
| Net margin | 108.8% | 108.7% | 127.2% | 128.0% | 189.5% | 92.7% | −96.9 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
Reporting currencies differ or are unavailable; each column identifies its currency.
