| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 217.8 | 200.9 | 211.0 | 182.4 | 265.6 | 198.5 | 165.4 | - | - |
| Cost of Revenue | 113.8 | 77.8 | 76.7 | 57.0 | 51.5 | 32.5 | 28.5 | - | - |
| Gross Profit | 104.1 | 123.2 | 134.3 | 125.4 | 214.1 | 165.9 | 136.9 | - | - |
| Operating Expenses | |||||||||
| Research & Development | 19.6 | 22.6 | 28.7 | 34.1 | 45.0 | 35.1 | 25.5 | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (40.9) | (85.6) | (8.6) | (14.9) | (5.1) | (8.7) | 20.9 | - | - |
| Non-Operating | |||||||||
| Interest Income | 3.4 | 6.4 | 6.9 | 4.2 | 3.0 | 6.1 | 6.5 | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 0.1 | (0.1) | (2.5) | (3.0) | 3.3 | (0.7) | 7.1 | - | - |
| Net Income From Continuing Ops | (35.3) | (80.4) | 3.7 | (9.6) | |||||
| Per Share | |||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| EBITDA | (32.7) | (79.3) | (2.1) | (8.1) | (0.4) | (6.5) | 21.7 | - | - |
| EBIT | (40.9) | (85.6) | (8.6) | (14.9) | (5.1) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | 67.7 | 73.3 | 68.4 | 124.4 | 111.3 | 67.5 | - | - |
| General & Administrative | - | 44.4 | 41.0 | 37.7 | 39.6 | 28.2 | 23.1 | - | - |
| Depreciation & Amortization | 8.2 | 6.3 | 6.5 | 6.8 | 4.7 | 2.2 | 0.9 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 145.0 | 208.7 | 142.9 | 140.3 | 219.2 | 174.6 | 116.0 | - | - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | (0.6) | (2.1) | (1.8) | (2.5) | (0.2) | (0.7) | - | - | - |
| Other Non-Operating Income | 1.8 | 0.2 | 3.1 | 1.2 | 1.9 | 1.4 | 5.0 | - | - |
| Pre-Tax Income | (35.2) | (80.6) | 1.1 | (12.6) | (2.6) | 0.0 | 32.5 | - | - |
| (5.9) |
| 0.7 |
| 25.4 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (35.3) | (80.4) | 3.7 | (9.6) | (5.9) | 0.7 | 25.4 | - | - |
| Net Income Attributable To Parent | (34.6) | (80.8) | 3.0 | (9.5) | (1.3) | 0.9 | 25.4 | - | - |
| Less: Minority Interest | (0.7) | 0.3 | 0.7 | (0.1) | (4.6) | (0.1) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (34.6) | (80.8) | 3.0 | (9.5) | (1.3) | 0.9 | 18.2 | - | - |
| - |
| - |
| - |
| - |
| Shares Basic | 77.9 | 79.4 | 77.6 | 82.7 | 81.7 | 81.5 | 59.4 | 24.6 | 26.9 |
| Shares Diluted | 77.9 | 79.4 | 78.1 | 82.7 | 81.7 | 83.8 | 63.3 | 24.6 | 26.9 |
| (8.7) |
| 20.9 |
| - |
| - |