| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 14.8 | 2.4 | 13.2 | 6.0 | 1.8 | 6.9 | 3.7 | 107.3 | 22.9 | - |
| Cost of Revenue | 15.1 | 2.3 | 11.9 | 5.4 | 0.5 | 1.0 | 7.4 | 8.5 | 5.1 | - |
| Gross Profit | (0.3) | 0.1 | 1.3 | 0.6 | 1.2 | 5.9 | (3.7) | 98.8 | 17.8 | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | 0.4 | 0.4 | 0.1 | 0.0 | 2.8 | 1.6 | 0.9 |
| Selling General & Administrative | 3.6 | 8.6 | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (166.3) | (8.6) | (14.3) | (3.3) | (4.2) | (48.1) | (7.2) | 75.9 | 9.9 | 4.1 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | 0.8 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (30.8) | 0.0 | 0.0 | 0.1 | 0.5 | 0.5 | 0.8 | 11.0 | 1.5 | 0.6 |
| Net Income From Continuing Ops | (135.5) | (9.1) | (13.1) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.16) | (0.07) | (0.02) | (0.28) | (0.71) | (1.46) | 0.11 | 1.46 | 0.20 | 0.08 |
| EPS Diluted | (0.16) | (0.07) | (0.02) | (0.28) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (164.2) | - | - | (3.2) | (4.2) | (48.0) | (7.2) | 76.0 | 10.0 | 4.2 |
| EBIT | (166.3) | (8.6) | (14.3) | (3.3) | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | 0.2 | 0.0 | 0.2 | 1.1 | 1.5 | 1.2 | 15.2 | 5.2 | 3.8 |
| General & Administrative | 3.6 | 8.6 | 15.5 | 2.7 | 2.0 | 20.5 | 3.1 | 5.8 | 2.6 | 1.6 |
| Depreciation & Amortization | 2.1 | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangibles | 2.1 | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 166.0 | 8.8 | 15.5 | 3.9 | 4.2 | 55.0 | 10.9 | 31.4 | 13.0 | 7.8 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | (0.5) | 1.2 | (0.7) | (0.1) | 1.2 | 0.4 | 0.7 | 0.2 | 0.0 |
| Pre-Tax Income | (166.3) | (9.1) | (13.1) | (4.0) | (4.3) | (46.9) | (6.8) | 76.5 | 10.1 | 4.2 |
| (16.8) |
| (31.6) |
| (47.4) |
| (7.6) |
| 65.5 |
| 8.6 |
| 3.5 |
| Net Income From Discontinued Ops | - | (0.4) | 11.8 | (12.7) | (30.5) | (23.8) | - | - | - | - |
| Net Income | (135.5) | (9.5) | (1.2) | (16.8) | (34.8) | (71.2) | 5.5 | 65.5 | 8.6 | 3.5 |
| Net Income Attributable To Parent | (135.0) | (9.5) | (1.4) | (16.9) | (34.8) | (71.2) | 5.5 | 65.5 | 8.6 | 3.5 |
| Less: Minority Interest | (0.5) | (0.1) | 0.1 | 0.0 | - | - | - | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (135.0) | (9.5) | (1.4) | (16.9) | (34.8) | (71.2) | 5.5 | 65.5 | 8.6 | 3.5 |
| (0.71) |
| (1.46) |
| 0.10 |
| 1.37 |
| 0.20 |
| 0.08 |
| Shares Basic | 855.3 | 141.5 | 68.6 | 59.6 | 48.8 | 48.8 | 48.7 | 45.0 | 42.3 | 42.1 |
| Shares Diluted | 855.3 | 141.5 | 68.6 | 59.6 | 48.8 | 48.8 | 52.9 | 47.7 | 42.3 | 42.1 |
| (4.2) |
| (48.1) |
| (7.2) |
| 75.9 |
| 9.9 |
| 4.1 |