| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 20.7 | 28.5 | 33.9 | 43.1 | 30.2 | 15.1 |
| Cost of Revenue | 10.6 | 17.4 | 13.8 | 15.8 | 12.6 | 9.5 |
| Gross Profit | 10.1 | 11.1 | 20.1 | 27.3 | 17.6 | 5.6 |
| Operating Expenses | ||||||
| Research & Development | 6.3 | 8.9 | 9.9 | 16.0 | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (45.0) | (39.6) | (25.1) | (34.0) | (41.5) | (52.8) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | 0.0 | (0.1) | 2.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (48.1) | (39.3) | (26.3) | (40.3) | (35.8) | (47.5) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (2.59) | (2.56) | (2.02) | (3.01) | (2.69) | (4.37) |
| EPS Diluted | (2.59) | (2.56) | (2.02) | (3.01) | (2.69) | (4.37) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (43.8) | (38.3) | (22.6) | (32.8) | (41.0) | (52.2) |
| EBIT | (45.0) | (39.6) | (25.1) | (34.0) | (41.5) | (52.8) |
| Selling & Marketing |
| 18.3 |
| 17.9 |
| 16.5 |
| 14.3 |
| 14.7 |
| 7.8 |
| General & Administrative | 28.3 | 23.6 | 25.4 | 23.4 | 23.7 | 19.7 |
| Depreciation & Amortization | 1.2 | 1.3 | 2.5 | 1.2 | 0.5 | 0.6 |
| Amortization of Intangibles | 0.0 | 1.1 | 1.3 | 1.2 | 1.3 | 1.3 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 55.1 | 50.8 | 45.1 | 61.3 | 59.1 | 58.4 |
| (2.2) |
| (1.2) |
| (0.0) |
| (0.8) |
| - |
| - |
| Other Non-Operating Income | 0.0 | 0.2 | 0.8 | 0.0 | 0.6 | 0.1 |
| Pre-Tax Income | (45.9) | (38.1) | (26.3) | (37.4) | (35.8) | (47.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (48.1) | (39.3) | (26.3) | (40.3) | (35.8) | (47.5) |
| Net Income Attributable To Parent | (48.1) | (39.3) | (27.0) | (41.0) | (36.7) | (48.3) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (48.1) | (39.3) | (27.0) | (41.0) | (36.7) | (48.3) |
| 18.5 |
| 15.3 |
| 13.4 |
| 13.6 |
| 13.6 |
| 11.0 |
| Shares Diluted | 18.5 | 15.3 | 13.4 | 13.6 | 13.6 | 11.0 |