- Pricing and plans
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|
| Revenue | 135.8 | 240.9 | 430.4 | 428.9 | |||
| -Cost of Revenue | 118.3 | 194.6 | 396.5 | 374.7 | |||
| Gross Profit | 17.5 | 46.2 | 33.9 | 54.2 | |||
| -Operating Expenses | 7.1 | 54.1 | 17.5 | 107.9 | |||
| +Selling, General & Admin | 7.3 | 32.9 | - | -10.2 | |||
| +General And Administrative Expenses | 7.3 | 32.8 | - | -10.2 | |||
| +Selling And Marketing Expenses | - | 0.0 | - | — | |||
| +Research and Development | - | - | - | - | |||
| +Other Operating Expenses | -0.2 | 21.3 | 17.5 | 118.1 | |||
| Operating Income | 10.4 | -7.9 | 16.4 | -53.7 | |||
| +Non Operating Income | -1.9 | -3.3 | -63.9 | 4.8 | |||
| +Interest Income, Net | -1.0 | -4.0 | -6.6 | -3.6 | |||
| +Interest Income | - | - | - | - | |||
| -Interest Expense | 1.0 | 4.0 | 6.6 | 3.6 | |||
| +Other Non-Op Income | -1.0 | 0.7 | -57.3 | 8.4 | |||
| Pretax Income | 9.4 | -7.2 | -40.9 | -45.3 | |||
| -Income Tax Expense | 2.2 | 1.2 | -7.5 | -8.6 | |||
| Income from Cont Ops | 7.2 | -8.5 | -33.4 | -36.7 | |||
| -Net Extraordinary Losses | - | - | - | - | |||
| +Discounted operations | - | - | - | - | |||
| +XO & Accounting Changes | - | - | - | - | |||
| Income Incl. MI | 7.2 | -8.5 | -33.4 | -36.7 | |||
| -Minority Interests | - | - | - | - | |||
| Net Income, GAAP | 7.2 | -8.5 | -33.4 | -36.7 | |||
| -Prfrrd Div & Other | - | - | - | - | |||
| Net Income Avail To Common | 7.2 | -8.5 | -33.4 | -36.7 | |||
| Weighted Average Shs Out | 24,112,965 | 17,937,853 | 27,578,622 | 110,812,737 | |||
| EPS | 0.3 | -0.5 | -1.2 | -1.3 | |||
| Weighted Average Shs Out Dil | 24,112,965 | 17,937,853 | 27,578,622 | 110,812,737 | |||
| EPS Diluted | 0.3 | -0.5 | -1.2 | -1.3 | |||
| Millions USD (ex. Per Share) | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|
| Revenue | 135.8 | 240.9 | 430.4 | 428.9 | |||
| -Cost of Revenue | 118.3 | 194.6 | 396.5 | 374.7 | |||
| Gross Profit | 17.5 | 46.2 | 33.9 | 54.2 | |||
| -Operating Expenses | 7.1 | 54.1 | 17.5 | 107.9 | |||
| +Selling, General & Admin | 7.3 | 32.9 | - | -10.2 | |||
| +General And Administrative Expenses | 7.3 | 32.8 | - | -10.2 | |||
| +Selling And Marketing Expenses | - | 0.0 | - | — | |||
| +Research and Development | - | - | - | - | |||
| +Other Operating Expenses | -0.2 | 21.3 | 17.5 | 118.1 | |||
| Operating Income | 10.4 | -7.9 | 16.4 | -53.7 | |||
| +Non Operating Income | -1.9 | -3.3 | -63.9 | 4.8 | |||
| +Interest Income, Net | -1.0 | -4.0 | -6.6 | -3.6 | |||
| +Interest Income | - | - | - | - | |||
| -Interest Expense | 1.0 | 4.0 | 6.6 | 3.6 | |||
| +Other Non-Op Income | -1.0 | 0.7 | -57.3 | 8.4 | |||
| Pretax Income | 9.4 | -7.2 | -40.9 | -45.3 | |||
| -Income Tax Expense | 2.2 | 1.2 | -7.5 | -8.6 | |||
| Income from Cont Ops | 7.2 | -8.5 | -33.4 | -36.7 | |||
| -Net Extraordinary Losses | - | - | - | - | |||
| +Discounted operations | - | - | - | - | |||
| +XO & Accounting Changes | - | - | - | - | |||
| Income Incl. MI | 7.2 | -8.5 | -33.4 | -36.7 | |||
| -Minority Interests | - | - | - | - | |||
| Net Income, GAAP | 7.2 | -8.5 | -33.4 | -36.7 | |||
| -Prfrrd Div & Other | - | - | - | - | |||
| Net Income Avail To Common | 7.2 | -8.5 | -33.4 | -36.7 | |||
| Weighted Average Shs Out | 24,112,965 | 17,937,853 | 27,578,622 | 110,812,737 | |||
| EPS | 0.3 | -0.5 | -1.2 | -1.3 | |||
| Weighted Average Shs Out Dil | 24,112,965 | 17,937,853 | 27,578,622 | 110,812,737 | |||
| EPS Diluted | 0.3 | -0.5 | -1.2 | -1.3 | |||