| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0.4 | 0.0 | 0.0 | 0.8 | 1.0 | 0.2 | −76.3% | |
| Cost of revenue | 0.5 | 0.1 | 0.2 | 1.9 | 1.5 | 3.1 | +103.7% | |
| Gross profit | (0.0) | (0.1) | (0.2) | (1.1) | (0.5) | (2.9) | −489.3% | |
| Research & development | 3.4 | 5.6 | 4.2 | 5.2 | 5.1 | 3.7 | −26.1% | |
| Selling, general & administrative | 1.9 | 4.7 | 3.9 | 5.9 | 5.0 | 16.2 | +225.1% | |
| Selling & marketing | 0.0 | 0.0 | 1.7 | 3.0 | 1.3 | 1.3 | −1.1% | |
| Operating expenses | 5.3 | 10.3 | 8.0 | 11.1 | 10.1 | 50.3 | +400.2% | |
| Operating income | (5.4) | (10.4) | (8.2) | (12.2) | (10.5) | (53.1) | −404.3% | |
| Interest expense | 0.0 | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | −6.4% | |
| Interest income | 0.0 | 0.0 | 0.1 | 0.3 | 0.2 | 0.1 | −65.9% | |
| Other income / expense | (0.0) | 0.1 | 0.4 | 0.5 | (0.5) | (2.5) | −441.4% | |
| Pre-tax income | (5.4) | (10.3) | (7.8) | (11.8) | (11.0) | (55.6) | −405.8% | |
| Income tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Net income | (5.4) | (10.3) | (7.8) | (11.8) | (11.0) | (55.6) | −405.8% | |
| 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) | (2.35) | (4.63) | (1.51) | (1.99) | (1.09) | (10.75) | −886.2% | |
| EPS, diluted (per share) | (2.35) | (4.63) | (1.51) | (1.99) | (1.09) | (10.75) | −886.2% | |
| EBITDA | (5.3) | (10.3) | (7.7) | (11.5) | (10.4) | (55.1) | −427.2% | |
| Depreciation & amortization | 0.1 | 0.1 | 0.1 | 0.2 | 0.4 | 0.4 | −2.7% | |
| Weighted average shares (shares) | 2,295,734 | 2,225,805 | 5,166,000 | 5,912,000 | 10,070,000 | 5,184,049 | −48.5% | |
| Weighted average diluted shares (shares) | 2,295,734 | 2,225,805 | 5,166,000 | 5,912,000 | 10,070,000 | 5,184,049 | −48.5% | |
| Gross margin | −7.6% | — | — | −144.6% | −46.7% | −1,159.5% | −1112.8 pts | |
| Operating margin | −1,195.3% | — | — | −1,598.3% | −1,012.1% | −21,510.5% | −20498.4 pts | |
| Net margin | −1,200.5% | — | — | −1,538.6% | −1,055.7% | −22,505.7% | −21450.0 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.
