Overview Financials Chart Business Summary Filings Ownership Valuation

← Scroll for more →

Financial Statements — SOPA

Balance Sheet

(in millions USD)

Metric	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Cash & Equivalents	6.55	8.22	7.09	7.63	4.22	0.83	1.62	3.63	8.22	10.84	13.76	18.93	22.99	28.01	30.97	23.26	5.72
Accounts Receivable	1.34	1.06	0.86	1.11	0.76	0.78	1.34	1.34	1.30	1.24	0.86	0.95	0.57	0.05	0.05	0.05	0.09
Inventory	0.08	0.13	0.16	0.16	0.29	0.29	0.38	0.43	0.84	0.20	0.23	0.31	0.26	0.34	0.27	0.22	0.00
Total Current Assets	26.63	22.58	16.15	14.48	9.81	5.58	5.54	8.10	12.05	14.59	16.86	23.00	27.97	32.95	37.08	29.63	5.98
Property, Plant & Equipment	0.34	0.35	0.36	0.41	0.50	0.53	0.60	0.69	0.73	0.81	0.83	0.71	0.65	0.10	0.08	0.06	0.01
Goodwill	0.08	0.08	0.08	0.08	0.09	0.09	0.09	0.09	0.22	0.18	--	--	7.28	0.45	0.45	2.77	--
Intangible Assets	5.03	5.31	5.41	5.50	5.65	5.85	5.95	6.08	6.29	6.78	6.68	7.46	4.17	3.28	3.20	4.00	4.80
Total Non-current Assets	6.30	6.61	6.76	6.80	7.17	7.44	7.73	8.26	8.69	9.38	9.21	9.70	12.74	4.55	4.54	5.54	5.34
Total Assets	32.93	29.19	22.91	21.28	16.98	13.02	13.28	16.36	20.74	23.97	26.07	32.70	40.72	37.50	41.62	35.18	11.32
Accounts Payable	3.40	9.58	4.61	3.00	2.94	1.77	1.83	1.69	1.82	1.73	1.46	1.30	1.21	0.90	0.20	0.26	0.10
Short-term Debt	--	--	--	--	--	--	--	--	0.02	0.02	0.03	0.03	0.21	0.06	--	--	--
Total Current Liabilities	18.96	26.50	23.30	23.23	15.94	10.35	9.37	10.49	9.87	10.20	9.35	11.61	12.72	2.71	1.70	2.44	1.09
Total Non-current Liabilities*	0.64	0.45	0.49	0.46	0.49	0.56	0.66	0.85	0.92	1.07	10.51	12.69	13.07	3.13	2.21	2.85	1.45
Total Liabilities*	19.60	26.94	23.79	23.69	16.43	10.91	10.03	11.33	10.79	11.26	10.06	12.35	12.75	2.91	2.06	2.75	26.74
Retained Earnings	(116.61)	(111.49)	(112.00)	(110.16)	(106.09)	(104.71)	(102.72)	(99.27)	(93.61)	(89.75)	(86.43)	(81.14)	(71.36)	(61.41)	(53.90)	(47.35)	(28.12)
Total Stockholder Equity	13.91	2.45	(0.66)	(2.14)	0.86	2.39	3.52	5.31	10.37	13.12	16.02	20.35	27.96	34.59	39.56	32.43	(15.42)

← Scroll for more columns →

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Total Revenue	1.38	2.50	1.47	1.87	1.68	1.71	1.85	1.67	2.27	2.19	2.04	2.64	2.05	0.50	0.45	0.42	0.08
Cost of Revenue	0.01	0.01	0.00	0.01	0.01	0.01	0.02	0.04	0.08	0.12	0.24	0.64	0.61	0.46	0.40	0.45	0.16
Gross Profit	0.89	1.41	0.47	0.54	0.37	0.46	0.49	0.64	0.56	0.58	0.69	0.67	0.31	-0.00	(0.01)	(0.03)	(0.08)
Research & Development	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.01	0.02	0.02	0.02	0.02	0.02	0.01
Selling, General & Admin	6.00	1.49	2.27	3.60	1.49	2.46	3.24	5.47	4.46	3.88	5.99	7.44	9.93	7.35	5.84	18.98	8.29
Total Operating Expenses	6.13	1.57	2.33	3.64	1.54	2.62	3.38	5.60	4.71	3.99	6.14	10.51	10.41	7.62	6.58	19.25	8.35
Operating Income	(5.24)	(0.15)	(1.87)	(3.10)	(1.17)	(2.16)	(2.89)	(4.95)	(4.14)	(3.42)	(5.45)	(9.84)	(10.10)	(7.62)	(6.60)	(19.27)	(8.42)
Interest Expense	--	--	--	--	--	--	0.00	-0.00	0.00	0.00	0.00	0.01	0.01	0.00	0.00	0.01	0.01
Pretax Income	(5.21)	0.55	(1.85)	(4.05)	(1.33)	(1.94)	(2.84)	(5.46)	(3.92)	(3.31)	(5.39)	(9.77)	(10.06)	(7.59)	(6.59)	(19.33)	(8.43)
Tax Provision	0.07	0.00	0.00	0.02	0.05	0.00	0.00	0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Income	(5.12)	0.48	(1.84)	(4.07)	(1.38)	(1.94)	(2.84)	(5.66)	(3.86)	8.70	(5.39)	(9.77)	(10.06)	(7.59)	(6.59)	(19.34)	(8.43)
Basic EPS	(0.84)	0.09	(0.44)	(1.03)	(0.48)	(0.73)	(1.21)	(0.17)	(0.14)	(0.12)	(0.20)	(0.38)	(0.39)	(0.31)	(0.30)	--	--
Diluted EPS	(0.89)	0.10	(0.44)	(1.03)	(0.48)	(0.73)	(1.21)	(0.17)	(0.14)	(0.12)	(0.20)	(0.38)	(0.39)	(0.31)	(0.30)	--	--

← Scroll for more columns →

Cash Flow Statement

(in millions USD)

Metric	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Operating Cash Flow	(16.72)	(1.77)	(4.03)	3.65	2.05	(0.86)	(2.36)	(4.09)	(2.93)	(2.87)	(4.02)	(3.57)	(5.43)	(2.89)	(2.56)	(8.17)	(2.64)
Capital Expenditures	-0.00	0.00	--	0.02	0.01	--	--	0.03	(0.06)	0.05	0.19	0.12	0.39	0.03	0.03	--	--
Free Cash Flow*	(16.72)	(1.78)	--	3.63	2.04	--	--	(4.12)	(2.87)	(2.93)	(4.21)	(3.69)	(5.82)	(2.92)	(2.59)	--	--
Investing Cash Flow	0.00	-0.00	--	(0.02)	(0.01)	--	--	(0.04)	(0.08)	(0.03)	(0.19)	(0.12)	0.52	-0.00	(0.23)	(0.05)	(0.20)
Financing Cash Flow	15.19	3.02	3.44	(0.31)	1.46	0.34	(0.01)	(0.13)	(0.01)	(0.10)	(0.54)	0.00	(0.17)	(0.18)	10.53	25.80	8.02

← Scroll for more columns →

* Derived from reported values