| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 344.6 | 327.5 | 297.6 | 261.2 | 229.1 | 169.7 | 130.6 |
| Cost of Revenue | 166.6 | 156.6 | 145.1 | 126.2 | 106.2 | 76.9 | 64.9 |
| Gross Profit | 178.1 | 170.9 | 152.5 | 135.1 | 123.0 | 92.8 | 65.7 |
| Operating Expenses | |||||||
| Research & Development | 69.4 | 68.1 | 71.6 | 72.0 | 55.3 | 36.6 | 25.0 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (34.0) | (47.9) | (76.8) | (109.3) | (55.9) | (6.8) | (13.9) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 6.4 | 6.4 | 5.8 | 6.0 | 1.6 | 1.1 | 0.5 |
| Net Income From Continuing Ops | (27.6) | (34.9) | (59.0) | (104.7) | (179.4) | (11.3) | |
| Per Share | |||||||
| EPS Basic | - | - | - | 0.62 | - | - | - |
| EPS Diluted | - | - | - | 0.62 | - | - | - |
| Supplementary Data | |||||||
| EBITDA | (31.6) | (44.5) | (73.3) | (105.7) | (54.0) | (5.4) | (13.2) |
| EBIT | (34.0) | (47.9) | (76.8) | (109.3) | (55.9) | (6.8) | (13.9) |
| - |
| Selling & Marketing | 83.1 | 86.4 | 88.4 | 88.4 | 70.7 | 41.1 | 36.6 |
| General & Administrative | 59.6 | 64.3 | 69.4 | 84.0 | 52.9 | 21.9 | 17.9 |
| Depreciation & Amortization | 2.5 | 3.3 | 3.6 | 3.6 | 2.0 | 1.4 | 0.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 212.1 | 218.8 | 229.4 | 244.4 | 178.9 | 99.6 | 79.6 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.6) | (0.8) | 0.8 | 0.5 | (122.5) | (3.6) | 0.1 |
| Pre-Tax Income | (21.2) | (28.5) | (53.2) | (98.7) | (177.9) | (10.3) | (13.7) |
| (14.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (27.6) | (34.9) | (59.0) | (104.7) | (179.4) | (11.3) | (14.2) |
| Net Income Attributable To Parent | (27.6) | (34.9) | (59.0) | (104.7) | (179.4) | (11.3) | (14.2) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (27.6) | (34.9) | (59.0) | (104.7) | (179.4) | (11.3) | (14.2) |
| Shares Basic | 157.5 | 170.9 | 176.8 | 167.7 | 76.5 | - | - |
| Shares Diluted | 157.5 | 170.9 | 176.8 | 167.7 | 76.5 | - | - |