| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 48.7 | 45.4 | - | - |
| Cost of Revenue | 15.4 | 17.3 | - | - |
| Gross Profit | 33.3 | 28.0 | - | - |
| Operating Expenses | ||||
| Research & Development | 15.9 | 15.9 | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 20.7 | 19.8 | - | |
| Operating Income | ||||
| Operating Income | (20.2) | (25.6) | - | - |
| Non-Operating | ||||
| Interest Income | 0.5 | 0.9 | - | - |
| Interest Expense | 0.9 | 1.5 | - | - |
| Income From Equity Investments | (0.1) | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (22.7) | (12.6) | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.12) | 0.40 | - | - |
| EPS Diluted | (0.12) | (0.07) | - | - |
| Shares Basic | 181.8 | 97.8 | 48.8 | 47.3 |
| Supplementary Data | ||||
| EBITDA | (19.3) | (24.6) | - | - |
| EBIT | (20.2) | (25.6) | - | - |
| - |
| General & Administrative | 17.4 | 19.0 | - | - |
| Depreciation & Amortization | 0.9 | 1.0 | - | - |
| Amortization of Intangibles | 0.6 | 0.8 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| - |
| Other Non-Operating Income | - | - | - | - |
| Pre-Tax Income | (22.6) | (12.6) | - | - |
| - |
| Net Income | (22.7) | (12.6) | - | - |
| Net Income Attributable To Parent | (22.7) | (12.6) | - | - |
| Less: Minority Interest | - | (0.0) | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (22.7) | 38.9 | - | - |
| Shares Diluted | 181.8 | 168.2 | 48.8 | 47.3 |