| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 95.6 | 50.7 | 27.1 | 15.0 | 0.8 | 314.8 | 212.4 | 166.6 | 130.3 | 60.2 |
| Cost of Revenue | 24.9 | 11.2 | 6.3 | 3.2 | 0.1 | 89.0 | 63.2 | 59.8 | 48.3 | 21.2 |
| Gross Profit | 70.7 | 39.5 | 20.8 | 11.9 | 0.7 | 225.9 | 149.2 | 106.8 | 82.1 | 39.1 |
| Operating Expenses | ||||||||||
| Research & Development | 5.5 | 3.6 | 3.1 | 2.9 | 0.1 | 25.0 | 22.6 | 26.9 | 34.3 | 22.0 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (14.4) | (8.0) | (13.7) | (12.4) | (4.6) | 16.0 | (15.5) | (58.9) | (87.7) | (73.8) |
| Non-Operating | ||||||||||
| Interest Income | 0.4 | 0.2 | 0.2 | 0.0 | 0.3 | 5.9 | 2.5 | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 1.2 | 0.3 | 0.1 | 0.1 | 0.1 | (0.6) | 0.7 | 0.6 | 0.7 | 0.2 |
| Net Income From Continuing Ops | (16.9) | (7.3) | (15.0) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.05) | (0.02) | (0.04) | - | 0.06 | 0.07 | - | - | - | - |
| EPS Diluted | (0.05) | (0.02) | (0.04) | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (14.0) | (7.9) | (13.6) | (12.3) | (4.5) | 18.9 | (11.6) | (54.1) | (83.3) | (71.4) |
| EBIT | (14.4) | (8.0) | (13.7) | (12.4) | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 62.3 | 33.4 | 23.6 | 13.3 | 3.4 | 158.7 | 113.8 | 106.4 | 101.0 | 67.0 |
| General & Administrative | 17.3 | 10.6 | 7.7 | 8.1 | 1.7 | 32.8 | 28.2 | 32.4 | 34.5 | 23.9 |
| Depreciation & Amortization | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 2.9 | 3.8 | 4.8 | 4.5 | 2.4 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 85.1 | 47.6 | 34.5 | 24.2 | 5.3 | 216.5 | 164.6 | 165.7 | 169.8 | 112.8 |
| - |
| 0.0 |
| 1.4 |
| 0.3 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.5) | 0.8 | (1.4) | (0.5) | - | - | - | - | - | - |
| Pre-Tax Income | (15.6) | (7.0) | (14.9) | (12.8) | (4.1) | 21.9 | (14.3) | (60.0) | (88.6) | (73.9) |
| (12.8) |
| (4.2) |
| 43.8 |
| (15.0) |
| (60.6) |
| (89.3) |
| (74.1) |
| Net Income From Discontinued Ops | - | - | - | (29.7) | (22.9) | (21.2) | - | - | - | - |
| Net Income | (16.9) | (7.3) | (15.0) | (42.6) | 18.9 | 22.5 | (15.0) | (60.6) | (89.3) | (74.1) |
| Net Income Attributable To Parent | (16.8) | (7.2) | (15.0) | (42.6) | 18.7 | 21.2 | (15.0) | (60.6) | (89.3) | (74.1) |
| Less: Minority Interest | (0.1) | (0.1) | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (16.8) | (7.2) | (15.0) | (42.6) | 18.7 | 21.2 | (15.0) | (60.6) | (89.3) | (87.0) |
| 0.06 |
| 0.07 |
| - |
| - |
| - |
| - |
| Shares Basic | 355.0 | 347.1 | 341.1 | 335.6 | 328.5 | 319.6 | 308.4 | 304.5 | - | - |
| Shares Diluted | 355.0 | 347.1 | 341.1 | 335.6 | 328.5 | 319.6 | 308.4 | 304.5 | - | - |
| (4.6) |
| 16.0 |
| (15.5) |
| (58.9) |
| (87.7) |
| (73.8) |