| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 19.3 | 11.9 | 30.9 | 23.8 | 17.6 | 14.8 | 22.7 | 34.3 | 33.7 |
| Cost of Revenue | - | - | 15.8 | 13.6 | 9.9 | 8.6 | 12.9 | 17.6 | 17.9 |
| Gross Profit | - | - | 15.2 | 10.2 | 7.8 | 6.2 | 9.8 | 16.7 | 15.8 |
| Operating Expenses | |||||||||
| Research & Development | 14.9 | 7.0 | 4.4 | 3.9 | 5.6 | 6.0 | 6.4 | 5.3 | 5.3 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (47.7) | (27.4) | (13.3) | (10.4) | (21.2) | (18.5) | (20.5) | (9.1) | (7.9) |
| Non-Operating | |||||||||
| Interest Income | 6.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | (0.0) | 0.9 | 0.7 | 0.2 | 1.1 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (0.2) | 3.1 | 0.2 | (3.2) | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Net Income From Continuing Ops | (38.2) | (31.9) | (15.4) | (9.8) | |||||
| Per Share | |||||||||
| EPS Basic | - | - | - | (0.24) | (0.28) | (0.67) | 0.23 | (0.48) | (0.82) |
| EPS Diluted | - | - | - | (0.24) | (0.28) | ||||
| Supplementary Data | |||||||||
| EBITDA | (46.9) | (26.7) | (12.7) | (10.0) | (20.7) | (17.5) | (19.7) | (7.7) | (5.3) |
| EBIT | (47.7) | (27.4) | (13.3) | (10.4) | (21.2) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 14.4 | 8.6 | 6.5 | 7.3 | 9.1 | 7.4 | 7.9 | 5.8 | 4.5 |
| General & Administrative | 27.9 | 16.3 | 17.3 | 11.5 | 14.1 | 10.7 | 15.8 | 14.2 | 15.4 |
| Depreciation & Amortization | 0.8 | 0.7 | 0.6 | 0.4 | 0.5 | 1.0 | 0.8 | 1.3 | 2.6 |
| Amortization of Intangibles | 1.5 | - | 0.0 | 0.2 | 0.5 | 0.6 | 0.5 | 2.0 | 3.6 |
| Other Operating Expenses | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - |
| Total Operating Expenses | 56.9 | 31.7 | 28.0 | 20.5 | 28.6 | 24.0 | 30.0 | 25.0 | 23.7 |
| 0.7 |
| 0.7 |
| 2.9 |
| 0.2 |
| Income From Equity Investments | (0.1) | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (38.2) | (28.9) | (15.2) | (13.0) | (23.5) | (28.9) | (23.0) | (9.9) | (10.1) |
| (23.5) |
| (28.9) |
| (23.0) |
| (9.9) |
| (10.1) |
| Net Income From Discontinued Ops | - | - | - | (19.4) | (0.6) | 0.0 | 30.5 | (6.4) | (14.6) |
| Net Income | (38.2) | (31.9) | (15.4) | (29.3) | (24.1) | 0.3 | 0.3 | 0.2 | 0.1 |
| Net Income Attributable To Parent | (6.1) | (13.4) | (15.4) | (27.5) | (24.1) | (28.9) | 7.5 | (16.3) | (24.8) |
| Less: Minority Interest | (32.1) | (18.5) | (0.1) | (1.8) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.1) | (13.4) | (15.4) | (27.5) | (20.3) | (28.7) | 8.2 | (16.3) | (24.3) |
| (0.67) |
| 0.23 |
| (0.48) |
| (0.82) |
| Shares Basic | - | - | - | 112.4 | 71.6 | 42.8 | 36.1 | 33.9 | 29.5 |
| Shares Diluted | - | - | - | 112.4 | - | 0.0 | 37.5 | 0.0 | - |
| (18.5) |
| (20.5) |
| (9.1) |
| (7.9) |