| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 22.5 | 37.0 | 31.5 | 35.1 |
| Cost of Revenue | 3.7 | 4.4 | 4.2 | 7.1 |
| Gross Profit | 18.9 | 32.7 | 27.2 | 28.0 |
| Operating Expenses | ||||
| Research & Development | 20.1 | 6.2 | 4.3 | 3.9 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 10.3 | 4.1 | 2.5 | |
| Operating Income | ||||
| Operating Income | (25.6) | 15.3 | 11.9 | 13.6 |
| Non-Operating | ||||
| Interest Income | - | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.7 | 0.6 | 0.3 | 0.3 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 1.2 | 1.5 | 1.7 | 1.7 |
| Net Income From Continuing Ops | (27.5) | 12.6 | 10.7 | 12.8 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.98) | 0.57 | 0.51 | 0.49 |
| EPS Diluted | (0.98) | 0.57 | 0.51 | 0.49 |
| Shares Basic | 27.8 | 21.8 | 20.6 | 25.6 |
| Supplementary Data | ||||
| EBITDA | (24.5) | 16.5 | 12.9 | 14.5 |
| EBIT | (25.6) | 15.3 | 11.9 | 13.6 |
| 3.6 |
| General & Administrative | 14.1 | 7.1 | 8.5 | 7.0 |
| Depreciation & Amortization | 1.1 | 1.1 | 1.0 | 0.9 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 44.5 | 17.3 | 15.4 | 14.4 |
| - |
| Other Non-Operating Income | (0.1) | (0.7) | (0.0) | (0.2) |
| Pre-Tax Income | (26.4) | 14.1 | 12.4 | 14.5 |
| - |
| Net Income | (27.5) | 12.6 | 10.7 | 12.8 |
| Net Income Attributable To Parent | (27.3) | 12.5 | 10.5 | 12.6 |
| Less: Minority Interest | (0.3) | 0.1 | 0.1 | 0.2 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (27.3) | 12.5 | 10.5 | 12.6 |
| Shares Diluted | 27.8 | 21.8 | 20.6 | 25.6 |