| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 31.6 | 38.6 | 11.6 | 68.7 | - | - |
| Cost of Revenue | 29.3 | 17.9 | 10.3 | 12.6 | - | - |
| Gross Profit | 2.3 | 20.7 | 1.3 | 56.1 | - | - |
| Operating Expenses | ||||||
| Research & Development | 11.1 | 15.0 | 6.0 | 7.0 | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (15.0) | 0.4 | (9.2) | 46.8 | - | - |
| Non-Operating | ||||||
| Interest Income | 1.6 | 2.2 | 2.4 | 1.6 | - | - |
| Interest Expense | - | - | - | 0.0 | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (5.2) | (0.2) | (1.2) | 1.7 | - | - |
| Net Income From Continuing Ops | (6.8) | 7.1 | (3.8) | 51.5 | - | - |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.06) | 0.06 | (0.03) | 0.44 | 4.46 | 0.08 |
| EPS Diluted | (0.06) | 0.06 | (0.03) | 0.44 | 4.46 | 0.08 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (14.1) | 1.0 | (8.6) | 47.0 | - | - |
| EBIT | (15.0) | 0.4 | (9.2) | 46.8 | - | - |
| Selling & Marketing |
| 1.3 |
| 1.2 |
| 0.9 |
| 0.6 |
| - |
| - |
| General & Administrative | 4.9 | 4.1 | 3.6 | 1.7 | - | - |
| Depreciation & Amortization | 0.9 | 0.6 | 0.5 | 0.3 | - | - |
| Amortization of Intangibles | 0.1 | 0.1 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 17.3 | 20.3 | 10.4 | 9.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | (12.0) | 6.9 | (5.0) | 53.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (6.8) | 7.1 | (3.8) | 51.5 | - | - |
| Net Income Attributable To Parent | (6.8) | 7.1 | (3.8) | 51.5 | - | - |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.8) | 7.1 | (3.8) | 51.5 | - | - |
| 120.9 |
| 119.9 |
| 119.4 |
| 117.6 |
| 100.9 |
| 100.0 |
| Shares Diluted | 120.9 | 120.0 | 119.4 | 117.6 | 100.9 | 100.0 |