| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 13.0 | 11.3 | 9.9 | 8.6 | 1.3 | - | - | - |
| Cost of Revenue | 25.8 | 21.9 | 16.5 | 15.5 | 2.8 | - | - | - |
| Gross Profit | (12.8) | (10.6) | (6.6) | (6.9) | (1.5) | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | 19.2 | 20.2 | 26.0 | 26.5 | 17.1 | 9.2 | 2.7 | 0.7 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (78.2) | (56.7) | (62.6) | (117.7) | (61.6) | (43.9) | (22.6) | (1.9) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | (1.8) | (0.4) | (0.3) | (3.7) | (0.0) | - | - | - |
| Net Income From Continuing Ops | (75.0) | (53.5) | 0.3 | 3.7 | 0.0 | |||
| Per Share | ||||||||
| EPS Basic | (1.16) | (0.91) | (1.08) | (2.17) | (1.28) | (1.23) | (0.90) | - |
| EPS Diluted | (1.16) | (0.91) | (1.08) | (2.17) | (1.28) | (1.23) | ||
| Supplementary Data | ||||||||
| EBITDA | (77.0) | (55.6) | (61.4) | (116.8) | (61.0) | (43.7) | (22.5) | (1.9) |
| EBIT | (78.2) | (56.7) | (62.6) | (117.7) | (61.6) | (43.9) | ||
| - |
| - |
| - |
| Selling & Marketing | 5.7 | 3.4 | 4.2 | 4.4 | 7.0 | 12.4 | 1.6 | 0.2 |
| General & Administrative | 21.6 | 22.5 | 24.3 | 41.3 | 34.7 | 22.3 | 18.3 | 1.0 |
| Depreciation & Amortization | 1.2 | 1.1 | 1.2 | 0.9 | 0.5 | 0.2 | 0.1 | 0.0 |
| Amortization of Intangibles | 10.5 | 10.6 | 10.6 | 10.6 | 1.8 | - | - | - |
| Other Operating Expenses | (1.4) | (0.1) | 1.4 | (8.2) | (1.2) | - | - | - |
| Total Operating Expenses | 65.4 | 46.1 | 56.0 | 110.8 | 60.0 | 43.9 | 22.6 | 1.9 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.4 | 2.9 | 1.7 | 0.8 | - | 0.1 | 0.0 | (0.0) |
| Pre-Tax Income | (76.8) | (53.9) | (61.1) | (116.9) | (61.8) | (43.8) | (22.6) | - |
| 0.0 |
| (22.6) |
| (1.9) |
| Net Income From Discontinued Ops | - | - | (61.1) | (116.9) | (61.8) | (43.8) | - | - |
| Net Income | (75.0) | (53.5) | (60.8) | (113.2) | (61.8) | (43.8) | (22.6) | (1.9) |
| Net Income Attributable To Parent | (75.0) | (53.5) | (60.8) | (113.2) | (61.8) | (43.8) | (22.6) | (1.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (75.0) | (53.5) | (60.8) | 113.2 | 61.8 | 43.8 | 22.6 | (1.9) |
| - |
| - |
| Shares Basic | 0.1 | 0.1 | 0.1 | 52.2 | 0.0 | 0.0 | 0.0 | - |
| Shares Diluted | 0.1 | 0.1 | 0.1 | 52.2 | - | - | - | - |
| (22.6) |
| (1.9) |