| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 87.4 | 127.6 | 123.6 | 117.8 |
| Cost of Revenue | 50.1 | 88.3 | 82.2 | 98.3 |
| Gross Profit | 37.3 | 39.3 | 41.4 | 19.5 |
| Operating Expenses | ||||
| Research & Development | 7.6 | 5.0 | 4.3 | 6.0 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 16.7 | 21.2 | 13.3 | |
| Operating Income | ||||
| Operating Income | (57.2) | (68.8) | (13.1) | (27.7) |
| Non-Operating | ||||
| Interest Income | 8.7 | 10.0 | 10.0 | 6.4 |
| Interest Expense | 1.9 | 2.2 | 1.3 | 0.7 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 3.9 | (5.1) | 1.8 | (0.5) |
| Net Income From Continuing Ops | (95.6) | (51.0) | 1.7 | (12.9) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (1.14) | (0.59) | 0.02 | (0.17) |
| EPS Diluted | (1.14) | (0.59) | 0.02 | (0.17) |
| Shares Basic | 83.6 | 86.3 | 78.8 | 75.6 |
| Supplementary Data | ||||
| EBITDA | (51.5) | (56.8) | (1.1) | (15.3) |
| EBIT | (57.2) | (68.8) | (13.1) | (27.7) |
| 5.5 |
| General & Administrative | 54.4 | 57.7 | 35.4 | 32.3 |
| Depreciation & Amortization | 5.7 | 12.0 | 11.9 | 12.4 |
| Amortization of Intangibles | 1.3 | 1.6 | 1.5 | 2.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 94.5 | 108.1 | 54.4 | 47.2 |
| - |
| Other Non-Operating Income | (34.5) | 12.7 | 16.5 | 14.3 |
| Pre-Tax Income | (91.6) | (56.1) | 3.5 | (13.3) |
| - |
| Net Income | (95.6) | (51.0) | 1.7 | (12.9) |
| Net Income Attributable To Parent | (93.9) | (50.5) | 0.0 | (12.1) |
| Less: Minority Interest | (1.7) | (0.5) | 1.7 | (0.7) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (93.9) | (50.5) | 0.0 | (12.1) |
| Shares Diluted | 83.6 | 86.3 | 79.9 | 75.6 |