| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 53.6 | 43.3 | 40.9 | 47.7 | 56.1 | 72.3 | 130.2 | 103.9 |
| Cost of Revenue | 17.6 | 14.7 | 12.8 | 14.9 | 14.5 | 40.7 | 93.3 | 75.2 |
| Gross Profit | 36.0 | 28.6 | 28.1 | 32.7 | 41.6 | 31.6 | 36.9 | 28.7 |
| Operating Expenses | ||||||||
| Research & Development | 15.0 | 13.0 | 17.2 | 22.4 | 32.4 | 26.8 | 25.3 | 19.5 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 0.1 | (1.4) | (7.2) | (19.2) | (21.7) | (29.1) | (21.1) | (13.5) |
| Non-Operating | ||||||||
| Interest Income | 0.2 | 0.4 | 0.2 | 0.3 | 1.0 | 0.9 | 0.9 | 0.5 |
| Interest Expense | 0.0 | 0.0 | 0.1 | 0.5 | 1.4 | 1.8 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.0 | 0.0 | (0.3) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 0.4 | (6.8) | (8.8) | (15.7) | (22.1) | |||
| Per Share | ||||||||
| EPS Basic | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | 0.2 | (1.2) | (6.4) | (15.7) | (17.4) | (23.3) | (16.8) | (10.9) |
| EBIT | 0.1 | (1.4) | (7.2) | (19.2) | (21.7) | (29.1) | ||
| - |
| - |
| - |
| Selling & Marketing | 14.4 | 11.6 | 11.6 | 14.3 | 18.3 | 15.7 | 17.0 | 12.2 |
| General & Administrative | 6.9 | 6.2 | 6.4 | 15.3 | 12.5 | 18.3 | 15.7 | 10.4 |
| Depreciation & Amortization | 0.1 | 0.2 | 0.7 | 3.5 | 4.3 | 5.8 | 4.3 | 2.6 |
| Amortization of Intangibles | 0.6 | 0.6 | 0.9 | 0.9 | 0.7 | 0.7 | 0.3 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 36.3 | 30.8 | 35.2 | 51.9 | 63.2 | 60.7 | 58.0 | 42.2 |
| 1.6 |
| 1.0 |
| Income From Equity Investments | - | - | (0.1) | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 0.4 | (0.9) | (9.1) | (15.8) | (22.1) | (34.5) | (15.8) | (9.6) |
| (34.5) |
| (15.8) |
| (9.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 0.4 | (6.8) | (8.8) | (15.7) | (22.1) | (34.5) | (15.8) | (9.6) |
| Net Income Attributable To Parent | 0.1 | (1.0) | (8.7) | (15.5) | (22.1) | (34.5) | (15.8) | (9.6) |
| Less: Minority Interest | 0.3 | 0.0 | (0.1) | (0.2) | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.1 | (1.0) | (8.7) | (15.5) | (22.1) | (34.5) | (15.8) | (13.1) |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - |
| (21.1) |
| (13.5) |