| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 81.4 | 91.6 | 85.6 | 71.5 | 73.8 | 89.6 | 158.4 | 126.4 |
| Cost of Revenue | 38.8 | 47.3 | 43.6 | 38.9 | 52.0 | 61.3 | 93.5 | 80.2 |
| Gross Profit | 42.7 | 44.4 | 42.0 | 32.5 | 21.8 | 28.3 | 64.9 | 46.2 |
| Operating Expenses | ||||||||
| Research & Development | 4.9 | 6.2 | 6.5 | 8.4 | 13.7 | 26.4 | 15.1 | 20.4 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 8.0 | 4.4 | 2.6 | (19.2) | (45.9) | (63.0) | 5.5 | (23.2) |
| Non-Operating | ||||||||
| Interest Income | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 |
| Interest Expense | 0.2 | 0.2 | 0.1 | 0.4 | 0.2 | 0.3 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 1.5 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | - |
| Net Income From Continuing Ops | 1.4 | 4.6 | 2.8 | 19.2 | 45.9 | |||
| Per Share | ||||||||
| EPS Basic | 0.02 | 0.01 | 0.01 | (0.06) | (0.16) | (0.25) | - | - |
| EPS Diluted | 0.02 | 0.01 | 0.01 | (0.06) | (0.16) | (0.25) | ||
| Supplementary Data | ||||||||
| EBITDA | 10.6 | 6.6 | 3.6 | (18.4) | (43.9) | (60.8) | 8.5 | (17.9) |
| EBIT | 8.0 | 4.4 | 2.6 | (19.2) | (45.9) | (63.0) | ||
| - |
| - |
| - |
| Selling & Marketing | 24.0 | 19.9 | 14.3 | 10.3 | 13.6 | 29.3 | 24.4 | 29.7 |
| General & Administrative | 12.6 | 15.9 | 17.1 | 18.7 | 28.6 | 43.2 | 20.2 | 19.9 |
| Depreciation & Amortization | 2.7 | 2.2 | 1.0 | 0.8 | 2.0 | 2.2 | 3.0 | 5.2 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | 6.7 | 2.1 | (1.5) | (14.3) | (11.9) | 7.6 | 0.3 | 0.7 |
| Total Operating Expenses | - | 2.1 | (1.5) | (14.3) | (11.9) | - | - | - |
| 0.4 |
| 3.4 |
| Income From Equity Investments | - | - | - | 0.1 | 0.3 | - | - | (0.4) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 7.8 | 4.4 | 2.5 | (19.8) | (46.1) | (63.2) | 5.3 | (26.1) |
| 63.0 |
| 5.2 |
| (26.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 1.4 | 4.6 | 2.8 | (19.9) | (46.0) | (63.4) | 5.2 | (26.6) |
| Net Income Attributable To Parent | 6.3 | 4.6 | 2.8 | (19.9) | (46.0) | (63.4) | 5.2 | (26.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6.3 | 4.6 | 2.8 | (19.9) | (46.0) | (64.7) | 2.4 | (28.8) |
| - |
| - |
| Shares Basic | 378.5 | 376.3 | 371.7 | 312.5 | 286.0 | 259.9 | - | - |
| Shares Diluted | 378.5 | 376.3 | 371.7 | 312.5 | 286.0 | 259.9 | - | - |
| 5.5 |
| (23.2) |