| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | (14.8) | 348.1 | 112.0 | 43.1 | 42.0 | 7.4 | −82.5% | |
| Cost of revenue | 10.1 | 12.4 | 8.3 | 0.0 | 0.0 | 9.8 | — | |
| Gross profit | (24.9) | 335.8 | 44.1 | 43.1 | 42.0 | (2.4) | −105.8% | |
| Research & development | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 1.7 | 1.7 | 1.9 | 11.0 | 11.2 | 1.7 | −84.6% | |
| Selling & marketing | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.0 | −100.0% | |
| Operating expenses | 11.1 | 13.3 | 2.0 | 11.0 | 11.2 | (36.5) | −424.7% | |
| Operating income | (15.6) | 349.0 | (395.6) | 32.1 | 30.8 | 34.1 | +10.6% | |
| Interest expense | 2.4 | 2.4 | 8.3 | 19.3 | 19.7 | 17.2 | −12.8% | |
| Interest income | 0.0 | 41.2 | 0.0 | 0.0 | 0.0 | 40.8 | +1125508.0% | |
| Other income / expense | (2.1) | (2.6) | (8.7) | 80.1 | (85.2) | (17.0) | +80.0% | |
| Pre-tax income | (17.7) | 346.4 | (404.0) | 112.1 | (54.4) | 17.1 | +131.3% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (17.7) | 346.4 | (404.0) | 112.1 | (54.4) | 17.1 | +131.3% | |
| 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) | (0.15) | 2.97 | (3.46) | 0.80 | (0.38) | 0.12 | +131.6% | |
| EPS, diluted (per share) | (0.15) | 2.97 | (3.46) | 0.80 | (0.38) | 0.12 | +131.6% | |
| EBITDA | (15.6) | 348.7 | (395.3) | 131.6 | 30.8 | 34.2 | +11.1% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 116,590,494 | 116,590,494 | 116,590,494 | 139,968,594 | 141,496,561 | 142,106,133 | +0.4% | |
| Weighted average diluted shares (shares) | 116,590,494 | 116,590,494 | 116,590,494 | 139,968,594 | 141,496,485 | 142,106,133 | +0.4% | |
| Gross margin | 167.9% | 96.4% | 39.4% | 100.0% | 100.0% | −33.0% | −133.0 pts | |
| Operating margin | 105.3% | 100.2% | −353.3% | 74.4% | 73.3% | 462.7% | +389.4 pts | |
| Net margin | 119.7% | 99.5% | −360.8% | 260.3% | −129.5% | 231.7% | +361.2 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
