| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 12.3 | 0.1 | 0.2 | 48.2 | 32.5 | 13.9 |
| Cost of Revenue | 6.8 | 22.3 | 19.7 | 17.4 | 10.9 | 7.2 |
| Gross Profit | 5.5 | (22.2) | (19.6) | 30.8 | 21.6 | 6.6 |
| Operating Expenses | ||||||
| Research & Development | 24.5 | 34.7 | 52.4 | 24.0 | 5.4 | 4.2 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (96.6) | (12.9) | (21.9) | (3.1) | 5.0 | (7.9) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 0.5 | 0.3 | 0.6 | 1.0 | 0.8 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | 3.8 | 0.7 | 0.6 | (0.2) |
| Net Income From Continuing Ops | (101.8) | (14.6) | (27.0) | (6.0) | 3.4 | (7.1) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (2.44) | (0.56) | (1.12) | (0.27) | 0.17 | (0.31) |
| EPS Diluted | (2.44) | (0.56) | (1.12) | (0.27) | 0.16 | (0.31) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (96.5) | (12.3) | (21.2) | (3.0) | 5.2 | (7.7) |
| EBIT | (96.6) | (12.9) | (21.9) | (3.1) | 5.0 | (7.9) |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | 76.6 | 22.9 | 4.4 | 6.0 | 6.7 | 5.7 |
| Depreciation & Amortization | 0.1 | 0.5 | 0.7 | 0.2 | 0.2 | 0.2 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.4 | 0.1 | 0.1 | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 102.1 | 60.9 | 61.3 | 33.9 | 16.6 | 14.5 |
| - |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.2) |
| Other Non-Operating Income | (5.2) | (1.7) | (1.3) | (2.2) | (1.1) | 0.6 |
| Pre-Tax Income | (101.8) | (14.6) | (23.2) | (5.3) | 3.9 | (7.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (101.8) | (14.6) | (27.0) | (6.0) | 3.4 | (7.1) |
| Net Income Attributable To Parent | (101.2) | (14.5) | (26.5) | (5.9) | 3.7 | (6.8) |
| Less: Minority Interest | (0.6) | (0.0) | (0.5) | (0.1) | (0.3) | (0.2) |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (101.2) | (14.5) | (26.5) | (5.9) | 3.7 | (6.8) |
| 41.5 |
| 25.8 |
| 23.6 |
| 22.1 |
| 22.1 |
| 22.1 |
| Shares Diluted | 41.5 | 25.8 | 23.6 | 22.1 | 22.4 | 22.1 |