| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 443.7 | 278.4 | 291.8 | 316.8 | 332.6 | 230.3 | 169.6 | - | - |
| Cost of Revenue | 314.3 | 202.1 | 209.4 | 213.0 | 235.8 | 173.9 | 130.7 | - | - |
| Gross Profit | 129.4 | 76.3 | 82.4 | 103.9 | 96.8 | 56.4 | 38.8 | - | - |
| Operating Expenses | |||||||||
| Research & Development | 34.4 | 31.9 | 42.5 | 41.1 | 41.5 | 34.5 | 22.7 | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 31.0 | (12.3) | (20.8) | 9.7 | (21.7) | (13.6) | (20.4) | - | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 0.1 | 0.2 | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 0.4 | 0.4 | 0.1 | 0.0 | 0.1 | 0.2 | - | - | - |
| Net Income From Continuing Ops | 31.6 | (11.1) | (18.9) | 12.5 | |||||
| Per Share | |||||||||
| EPS Basic | 0.03 | (0.01) | (0.02) | 0.01 | (0.02) | (0.04) | (4.13) | (0.87) | - |
| EPS Diluted | 0.03 | (0.01) | (0.02) | 0.01 | (0.02) | ||||
| Supplementary Data | |||||||||
| EBITDA | 32.0 | (10.8) | (18.9) | 12.3 | (18.7) | (10.9) | (18.8) | - | - |
| EBIT | 31.0 | (12.3) | (20.8) | 9.7 | (21.7) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 49.7 | 42.1 | 33.5 | 37.6 | 60.6 | 21.9 | 30.0 | - | - |
| General & Administrative | 14.3 | 14.6 | 27.3 | 15.5 | 16.4 | 13.6 | 6.6 | - | - |
| Depreciation & Amortization | 1.0 | 1.5 | 1.9 | 2.6 | 3.0 | 2.7 | 1.5 | - | - |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 98.4 | - | - | - | - | - | - | - | - |
| 0.4 |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | 0.3 | 0.1 | 0.2 | - | - | - |
| Other Non-Operating Income | (0.3) | 0.6 | (0.5) | 0.3 | (0.1) | (0.6) | (0.3) | - | - |
| Pre-Tax Income | 32.0 | (10.6) | (18.9) | 12.6 | (19.9) | (12.4) | (19.1) | - | - |
| (20.0) |
| (12.6) |
| (19.1) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 31.6 | (11.1) | (18.9) | 12.5 | (20.0) | (12.6) | (19.1) | - | - |
| Net Income Attributable To Parent | 32.4 | (9.5) | (17.8) | 12.5 | (20.0) | (12.6) | (19.1) | - | - |
| Less: Minority Interest | (0.8) | (1.6) | (1.1) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 32.4 | (9.5) | (17.8) | 12.5 | (20.0) | (36.2) | (154.1) | - | - |
| (0.04) |
| (4.13) |
| (0.87) |
| - |
| Shares Basic | 940.7 | 1,026.7 | 1,079.0 | 1,036.5 | 991.7 | 883.2 | 260.0 | 260.0 | 260.0 |
| Shares Diluted | 943.6 | 1,026.7 | 1,079.0 | 1,038.6 | 991.7 | 883.2 | 260.0 | 260.0 | 260.0 |
| (13.6) |
| (20.4) |
| - |
| - |