| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 0.6 | 3.9 | 6.8 | 34.2 | 97.9 | 74.6 | 0.2 | 0.0 | 0.0 | - |
| Cost of Revenue | 0.2 | 1.0 | 4.2 | 5.5 | 11.6 | 16.6 | 0.1 | 0.0 | 0.0 | - |
| Gross Profit | 0.4 | 2.9 | 2.6 | 28.7 | 86.3 | 58.0 | 0.1 | 0.0 | 0.0 | - |
| Operating Expenses | ||||||||||
| Research & Development | 19.1 | 21.0 | 23.0 | 17.4 | 15.0 | 3.2 | 1.4 | 1.4 | 1.0 | 0.7 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (50.2) | (40.1) | (42.7) | (27.0) | 46.1 | 41.7 | (5.9) | (6.1) | (4.6) | (1.7) |
| Non-Operating | ||||||||||
| Interest Income | 0.3 | 1.1 | 1.2 | 0.7 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (1.6) | 0.1 | (2.8) | (4.6) | 9.0 | 0.1 | - | - | - | - |
| Net Income From Continuing Ops | (46.9) | (37.6) | (35.3) | |||||||
| Per Share | ||||||||||
| EPS Basic | (35.25) | (37.22) | (1.20) | (0.45) | 1.27 | 1.59 | (0.37) | - | - | - |
| EPS Diluted | (35.25) | (37.22) | (1.20) | (0.45) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (49.1) | (38.7) | (41.5) | (25.7) | 46.4 | 41.8 | (5.8) | (6.1) | (4.5) | (1.7) |
| EBIT | (50.2) | (40.1) | (42.7) | (27.0) | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 2.4 | 4.5 | 6.9 | 7.3 | 13.4 | 4.7 | 1.1 | 1.2 | 0.4 | 0.1 |
| General & Administrative | 9.1 | 16.2 | 14.3 | 14.3 | 11.6 | 8.3 | 3.5 | 3.6 | 3.1 | 0.8 |
| Depreciation & Amortization | 1.1 | 1.4 | 1.2 | 1.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 50.6 | 43.0 | 45.3 | 55.7 | 40.2 | 16.3 | 6.0 | 6.1 | 4.6 | 1.7 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.7 | 2.5 | 4.6 | 8.1 | (0.4) | 0.9 | (0.3) | (0.2) | (2.4) | - |
| Pre-Tax Income | (48.5) | (37.6) | (38.1) | (18.8) | 45.6 | 42.6 | (6.2) | (6.3) | (7.0) | (1.9) |
| (14.2) |
| 36.7 |
| 42.5 |
| (6.2) |
| (6.3) |
| (7.0) |
| (1.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (46.9) | (37.6) | (35.3) | (14.2) | 36.7 | 42.5 | (6.2) | (6.3) | (7.0) | (1.9) |
| Net Income Attributable To Parent | (46.9) | (37.6) | (35.3) | (14.2) | 36.7 | 42.5 | (6.2) | (6.3) | (7.0) | (1.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (46.9) | (37.6) | (35.3) | (14.2) | 36.7 | 42.5 | (6.2) | (6.3) | (7.0) | (1.9) |
| 1.23 |
| 1.52 |
| (0.37) |
| - |
| - |
| - |
| Shares Basic | 1.3 | 1.0 | 29.3 | 31.5 | 28.9 | 26.7 | 16.8 | - | - | - |
| Shares Diluted | 1.3 | 1.0 | 29.3 | 31.5 | 29.9 | 28.0 | 16.8 | - | - | - |
| 46.1 |
| 41.7 |
| (5.9) |
| (6.1) |
| (4.6) |
| (1.7) |