| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.5 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 11.3 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | −2.7% | |
| Gross profit | (10.8) | (0.2) | (0.2) | (0.7) | (0.7) | (0.7) | +2.7% | |
| Research & development | 11.3 | 10.6 | 11.7 | 11.3 | 11.6 | 7.8 | −33.2% | |
| Selling, general & administrative | 6.9 | 10.2 | 13.0 | 9.7 | 6.8 | 6.2 | −8.9% | |
| Selling & marketing | (0.7) | (0.7) | (0.7) | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 18.2 | 20.8 | 24.7 | 20.3 | 18.4 | 14.0 | −24.2% | |
| Operating income | (18.5) | (21.0) | (24.9) | (21.0) | (19.1) | (14.7) | +23.4% | |
| Interest expense | 1.3 | 0.6 | 5.0 | 0.2 | 0.0 | 0.0 | — | |
| Interest income | 0.1 | 0.0 | 0.5 | 0.7 | 0.5 | 0.2 | −65.4% | |
| Other income / expense | (4.8) | (1.1) | (12.5) | 0.2 | 0.5 | 0.2 | −69.6% | |
| Pre-tax income | (23.3) | (22.2) | (37.5) | (20.8) | (18.6) | (14.5) | +22.2% | |
| Income tax | (1.8) | (1.4) | (1.6) | (1.3) | 0.0 | 0.0 | — | |
| Net income | (21.5) | (20.8) | (35.9) | (19.5) | (18.6) | (14.5) | +22.2% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | (10.08) | (3.60) | (5.03) | (2.16) | (1.62) | (6.83) | −321.6% | |
| EPS, diluted (per share) | (10.08) | (3.60) | (5.03) | (2.16) | (1.62) | (6.83) | −321.6% | |
| EBITDA | (17.7) | (20.3) | (24.2) | (19.9) | (17.9) | (14.0) | +22.1% | |
| Depreciation & amortization | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | −2.7% | |
| Weighted average shares (shares) | 2,130,749 | 5,770,491 | 7,142,970 | 9,045,000 | 11,508,159 | 2,123,344 | −81.5% | |
| Weighted average diluted shares (shares) | 2,130,749 | 5,770,491 | 7,142,970 | 9,045,320 | 11,508,159 | 2,123,344 | −81.5% | |
| Gross margin | −2,169.0% | −40.6% | −46.3% | — | — | — | — | |
| Operating margin | −3,697.3% | −4,201.4% | −4,984.3% | — | — | — | — | |
| Net margin | −4,296.7% | −4,153.9% | −7,179.6% | — | — | — | — |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
