| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3.1 | 2.8 | 6.5 | 7.6 | 7.7 | 12.7 | +64.5% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | 0.9 | 0.0 | 0.0 | — | |
| Gross profit | 1.3 | 2.8 | 6.5 | 6.8 | 7.7 | 12.7 | +64.5% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.9 | 0.8 | 1.0 | 1.2 | 1.4 | 1.2 | −14.1% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 0.9 | 1.1 | 1.4 | 1.2 | 1.4 | 1.3 | −5.2% | |
| Operating income | 2.1 | 1.6 | 5.1 | 6.4 | 6.3 | 11.4 | +79.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.9 | 0.0 | 1.4 | — | |
| Other income / expense | (1.8) | 13.7 | (8.2) | (0.5) | 11.8 | 0.0 | −100.0% | |
| Pre-tax income | 0.3 | 15.3 | (3.1) | 5.9 | 18.1 | 11.4 | −37.2% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 0.3 | 15.3 | (3.1) | 5.9 | 18.1 | 11.4 | −37.2% | |
| 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) | 0.03 | 2.22 | (0.18) | 0.34 | 1.02 | 0.61 | −40.2% | |
| EPS, diluted (per share) | 0.03 | 2.22 | (0.18) | 0.34 | 1.02 | 0.64 | −37.3% | |
| EBITDA | 2.1 | 15.3 | 5.1 | 6.4 | 6.3 | 11.4 | +79.8% | |
| Depreciation & amortization | 0.0 | (1.6) | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 11,209,168 | 6,898,266 | 17,530,606 | 17,530,481 | 17,826,983 | 18,716,512 | +5.0% | |
| Weighted average diluted shares (shares) | 11,209,115 | 6,898,266 | 17,530,463 | 17,530,463 | 17,826,960 | 17,786,720 | −0.2% | |
| Gross margin | 41.6% | 100.0% | 100.0% | 88.8% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | 69.7% | 59.5% | 78.4% | 83.7% | 82.0% | 89.6% | +7.6 pts | |
| Net margin | 11.0% | 552.6% | −47.7% | 77.4% | 234.6% | 89.6% | −145.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.