| USD millions | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Cost of revenue | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | −100.0% | |
| Gross profit | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | 0.0 | +100.0% | |
| Research & development | 1.8 | 5.0 | 13.8 | 4.7 | 1.0 | 100.6 | +9834.8% | |
| Selling, general & administrative | 4.0 | 4.8 | 5.5 | 5.8 | 6.3 | 21.4 | +240.8% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 5.8 | 9.8 | 19.3 | 10.6 | 7.2 | 122.1 | +1598.7% | |
| Operating income | (5.8) | (9.8) | (19.3) | (9.8) | (7.3) | (122.1) | −1572.8% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | — | |
| Interest income | 0.2 | 0.0 | 0.0 | 0.7 | 2.0 | 16.6 | +749.8% | |
| Other income / expense | 0.2 | 0.0 | 0.0 | (0.1) | 2.0 | 16.6 | +749.2% | |
| Pre-tax income | (5.6) | (9.7) | (19.3) | (9.9) | (5.3) | (105.4) | −1874.8% | |
| Income tax | (0.2) | (0.0) | (0.1) | (0.7) | 0.0 | 0.0 | — | |
| Net income | (5.5) | (9.7) | (19.3) | (9.9) | (5.3) | (105.4) | −1874.8% | |
| 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) | (4.15) | (2.07) | (1.39) | (0.69) | (0.37) | (154.03) | −41529.7% | |
| EPS, diluted (per share) | (4.15) | (2.07) | (1.39) | (0.69) | (0.37) | (154.03) | −41529.7% | |
| EBITDA | (5.6) | (9.6) | (19.2) | (9.7) | (7.1) | (122.1) | −1613.7% | |
| Depreciation & amortization | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | +453.3% | |
| Weighted average shares (shares) | 1,321,000 | 4,710,237 | 13,904,000 | 14,410,000 | 14,416,000 | 45,614 | −99.7% | |
| Weighted average diluted shares (shares) | 1,321,000 | 4,710,237 | 13,904,000 | 14,410,000 | 14,416,000 | 45,614 | −99.7% |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
