| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 282.6 | 249.9 | 218.0 | 193.2 | 137.7 | 93.5 | 70.6 |
| Cost of Revenue | 57.8 | 54.8 | 47.1 | 53.3 | 31.8 | 21.4 | 20.5 |
| Gross Profit | 224.8 | 195.1 | 170.9 | 140.0 | 105.9 | 72.1 | 50.1 |
| Operating Expenses | |||||||
| Research & Development | 72.6 | 55.6 | 56.2 | 59.9 | 44.4 | 22.1 | 16.2 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (23.6) | (9.7) | (28.8) | (87.9) | (66.1) | (19.7) | (16.1) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | 1.9 | 1.7 | 1.1 |
| Tax & Net | |||||||
| Income Tax Expense | 4.2 | 1.9 | 1.5 | 0.5 | 1.0 | 0.6 | 0.5 |
| Net Income From Continuing Ops | (32.9) | (11.5) | (29.4) | (83.7) | (69.0) | (22.0) | |
| Per Share | |||||||
| EPS Basic | (0.39) | (0.14) | (0.38) | (1.10) | (1.30) | (1.58) | (1.32) |
| EPS Diluted | (0.39) | (0.14) | (0.38) | (1.10) | (1.30) | (1.58) | (1.32) |
| Supplementary Data | |||||||
| EBITDA | (14.6) | 0.9 | (18.5) | (77.3) | (62.9) | (17.7) | (14.3) |
| EBIT | (23.6) | (9.7) | (28.8) | (87.9) | (66.1) | (19.7) | (16.1) |
| - |
| Selling & Marketing | 123.7 | 105.5 | 101.2 | 122.6 | 93.8 | 53.7 | 38.9 |
| General & Administrative | 52.1 | 43.7 | 42.4 | 45.3 | 33.8 | 16.0 | 11.0 |
| Depreciation & Amortization | 9.0 | 10.5 | 10.3 | 10.6 | 3.2 | 2.0 | 1.8 |
| Amortization of Intangibles | 3.5 | 4.9 | 4.8 | 4.6 | 0.6 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 248.4 | 204.8 | 199.7 | 227.8 | 172.0 | 91.7 | 66.2 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | - |
| Pre-Tax Income | (28.8) | (9.5) | (27.9) | (83.1) | (68.0) | (21.4) | (17.2) |
| (17.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (32.9) | (11.5) | (29.4) | (83.7) | (69.0) | (22.0) | (17.7) |
| Net Income Attributable To Parent | (32.9) | (11.5) | (29.4) | (83.7) | (69.0) | (22.0) | (17.7) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | 0.0 | 0.0 | 0.8 | 0.0 |
| Net Income To Common Shareholders | (32.9) | (11.5) | (29.4) | (83.7) | (69.0) | (22.8) | (17.7) |
| Shares Basic | 84.8 | 80.8 | 77.8 | 75.7 | 53.2 | 14.4 | 13.4 |
| Shares Diluted | 84.8 | 80.8 | 77.8 | 75.7 | 53.2 | 14.4 | 13.4 |