| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 60.1 | 75.4 | 82.6 | 98.0 | 146.5 | 117.4 | 45.8 | - | - |
| Cost of Revenue | 44.6 | 54.0 | 58.1 | 77.4 | 107.3 | 91.4 | 21.0 | - | - |
| Gross Profit | 15.5 | 21.4 | 24.5 | 20.5 | 39.1 | 26.0 | 24.8 | - | - |
| Operating Expenses | |||||||||
| Research & Development | 9.0 | 15.5 | 24.2 | 49.0 | 24.4 | 13.0 | 2.6 | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (5.5) | (4.0) | (87.1) | (44.3) | (41.4) | (23.5) | 16.2 | - | - |
| Non-Operating | |||||||||
| Interest Income | - | - | 1.9 | 0.5 | 0.5 | 0.1 | 0.2 | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 1.0 | 0.9 | (0.4) | (0.5) | (0.1) | 0.4 | 0.4 | - | - |
| Net Income From Continuing Ops | 49.4 | 14.4 | (72.1) | (54.1) | |||||
| Per Share | |||||||||
| EPS Basic | 3.23 | 1.01 | (0.34) | - | 0.06 | (0.18) | 0.15 | - | - |
| EPS Diluted | 2.27 | 1.01 | (0.34) | (0.30) | 0.06 | ||||
| Supplementary Data | |||||||||
| EBITDA | (4.8) | (3.2) | (86.9) | (42.8) | (38.4) | (21.3) | 18.2 | - | - |
| EBIT | (5.5) | (4.0) | (87.1) | (44.3) | (41.4) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.4 | 4.8 | 22.2 | 6.5 | 10.3 | 6.5 | 5.7 | - | - |
| Depreciation & Amortization | 0.7 | 0.8 | 0.2 | 1.5 | 2.9 | 2.2 | 2.0 | - | - |
| Amortization of Intangibles | - | - | 0.2 | 1.3 | 2.7 | 2.2 | 1.9 | - | - |
| Other Operating Expenses | (0.6) | - | - | (10.3) | 1.3 | 1.7 | (1.1) | - | - |
| Total Operating Expenses | 21.0 | 25.5 | 111.6 | 64.9 | 80.5 | 49.5 | 8.6 | - | - |
| 0.1 |
| - |
| - |
| - |
| Income From Equity Investments | 0.0 | - | - | 0.1 | 0.1 | - | - | - | - |
| Other Non-Operating Income | 55.9 | 19.3 | 14.7 | - | - | - | - | - | - |
| Pre-Tax Income | 50.4 | 15.3 | (72.4) | (54.6) | (40.0) | (21.8) | 15.1 | - | - |
| (36.5) |
| (20.8) |
| 16.0 |
| 13.7 |
| 10.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 49.4 | 14.4 | (72.1) | (53.2) | (35.9) | (22.2) | 14.7 | 13.0 | 10.7 |
| Net Income Attributable To Parent | 44.0 | 10.0 | (59.5) | (51.4) | (37.0) | (23.2) | 14.7 | 13.0 | 10.7 |
| Less: Minority Interest | 5.4 | 4.4 | (12.6) | (2.7) | (2.9) | 1.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 44.0 | 10.0 | (59.5) | (51.4) | (37.0) | (23.2) | 14.7 | 13.0 | 10.7 |
| (0.18) |
| 0.13 |
| - |
| - |
| Shares Basic | 13.6 | 9.8 | 8.7 | 8.6 | 167.1 | 129.4 | 100.0 | 100.0 | 100.0 |
| Shares Diluted | 19.4 | 9.8 | 8.7 | 8.6 | 167.1 | 129.4 | 108.6 | 100.9 | 100.0 |
| (23.5) |
| 16.2 |
| - |
| - |