| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.8 | 4.3 | 6.7 | 9.6 | 10.4 | 22.1 | +113.1% | |
| Cost of revenue | 0.0 | 0.0 | 0.0 | (17.9) | 0.0 | 0.0 | — | |
| Gross profit | 4.8 | 4.3 | 6.7 | 27.5 | 10.4 | 22.1 | +113.1% | |
| Research & development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Selling, general & administrative | 0.7 | 0.8 | 0.9 | 3.0 | 3.1 | 1.0 | −69.5% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Operating expenses | 2.5 | 2.9 | 3.3 | 3.0 | 3.1 | 1.0 | −68.3% | |
| Operating income | 2.3 | 1.3 | 3.5 | 6.7 | 7.2 | 21.1 | +191.0% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Interest income | 0.4 | 0.3 | 0.5 | 2.2 | 2.3 | 0.5 | −78.5% | |
| Other income / expense | 9.9 | 39.4 | (28.1) | 20.0 | 29.0 | 0.0 | −100.0% | |
| Pre-tax income | 12.2 | 40.8 | (24.7) | 26.7 | 36.3 | 21.1 | −41.9% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | 12.2 | 40.8 | (24.7) | 26.8 | 36.3 | 21.1 | −41.9% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 1.43 | 4.24 | (2.15) | 2.17 | 3.27 | 1.74 | −46.8% | |
| EPS, diluted (per share) | 1.43 | 4.24 | (2.15) | 2.29 | 3.27 | 1.84 | −43.7% | |
| EBITDA | 2.3 | 40.8 | 3.5 | 6.7 | 7.2 | 21.1 | +191.0% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Weighted average shares (shares) | 7,142,250 | 9,414,294 | 12,152,504 | 11,624,098 | 11,214,263 | 11,250,308 | +0.3% | |
| Weighted average diluted shares (shares) | 7,142,250 | 9,414,294 | 12,152,504 | 11,010,177 | 10,778,236 | 10,623,154 | −1.4% | |
| Gross margin | 100.0% | 100.0% | 100.0% | 285.3% | 100.0% | 100.0% | +0.0 pts | |
| Operating margin | 47.8% | 31.5% | 51.7% | 69.2% | 70.0% | 95.5% | +25.6 pts | |
| Net margin | 255.2% | 958.9% | −366.4% | 278.1% | 350.3% | 95.5% | −254.8 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
