| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 18.3 | 11.0 | 30.1 | 23.2 | 17.0 | 14.3 |
| Cost of Revenue | 9.6 | 6.8 | 15.6 | 13.3 | 9.5 | 8.1 |
| Gross Profit | 8.6 | 4.2 | 14.5 | 9.9 | 7.4 | 6.2 |
| Operating Expenses | ||||||
| Research & Development | 12.5 | 5.0 | 3.9 | 2.3 | 3.1 | 4.1 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (39.8) | (17.2) | (4.1) | 2.6 | (5.0) | (8.6) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.0 | 0.0 | 0.4 | 0.2 | 0.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (0.2) | 3.1 | 0.2 | (3.2) | 0.0 | 0.0 |
| Net Income From Continuing Ops | (34.2) | (21.2) | (3.3) | 5.8 | (4.8) | (9.2) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | (0.60) | (0.21) | 0.41 | (0.34) | (7.09) |
| EPS Diluted | - | (0.60) | (0.21) | 0.41 | (0.34) | (7.09) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (39.1) | (16.6) | (3.6) | 3.0 | (3.5) | (6.3) |
| EBIT | (39.8) | (17.2) | (4.1) | 2.6 | (5.0) | (8.6) |
| Selling & Marketing |
| 12.8 |
| 5.5 |
| 5.6 |
| 3.8 |
| 4.2 |
| 3.1 |
| General & Administrative | 25.8 | 10.8 | 8.6 | 3.1 | 5.0 | 6.8 |
| Depreciation & Amortization | 0.7 | 0.6 | 0.6 | 0.4 | 1.5 | 2.2 |
| Amortization of Intangibles | 1.5 | - | 0.0 | 0.0 | 0.0 | 0.6 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 48.4 | 20.9 | 18.2 | 7.2 | 12.2 | 14.0 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | (34.2) | (18.1) | (3.0) | 2.5 | (4.8) | (9.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (34.2) | (21.2) | (3.3) | 5.8 | (4.8) | (9.2) |
| Net Income Attributable To Parent | (34.2) | (21.2) | (3.3) | 5.8 | (4.8) | (9.2) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (34.2) | (21.2) | (3.3) | 5.8 | (4.8) | (9.2) |
| - |
| 27.7 |
| 7.8 |
| 6.6 |
| 6.6 |
| 1.3 |
| Shares Diluted | - | 27.7 | 7.8 | 6.6 | 6.6 | 1.3 |