| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 1.0 | 12.0 | 37.3 | - | - | - |
| Cost of Revenue | 0.4 | 9.3 | 49.0 | - | - | - |
| Gross Profit | 0.6 | 2.7 | (11.7) | - | - | - |
| Operating Expenses | ||||||
| Research & Development | 0.1 | 4.5 | 24.4 | 15.9 | 0.7 | 1.9 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (157.1) | (95.4) | (212.0) | (41.0) | (10.8) | (1.7) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 9.8 | 2.7 | 3.2 | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | - | 0.0 | - | - |
| Net Income From Continuing Ops | (167.6) | (172.7) | (266.7) | (41.0) | (10.8) | (10.9) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (10.59) | (11.81) | (18.50) | (0.19) | (0.05) | (0.05) |
| EPS Diluted | (10.59) | (11.81) | (18.50) | (0.19) | (0.05) | (0.05) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (156.4) | (94.6) | (211.2) | (41.0) | (10.8) | (1.7) |
| EBIT | (157.1) | (95.4) | (212.0) | (41.0) | (10.8) | (1.7) |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | 157.0 | 91.0 | 169.0 | 23.6 | 10.0 | 9.0 |
| Depreciation & Amortization | 0.7 | 0.8 | 0.8 | 0.0 | 0.0 | 0.1 |
| Amortization of Intangibles | - | - | - | - | 0.0 | 0.0 |
| Other Operating Expenses | 2.0 | (22.8) | (18.5) | 0.3 | (0.3) | (0.4) |
| Total Operating Expenses | 157.7 | 98.0 | 200.3 | 41.0 | 10.8 | 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (10.5) | (77.4) | (54.7) | (7.2) | (2.3) | (1.7) |
| Pre-Tax Income | (167.6) | (172.7) | (266.7) | (48.2) | (13.1) | (12.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (167.6) | (172.7) | (266.7) | (48.2) | (13.1) | (12.6) |
| Net Income Attributable To Parent | (167.3) | (172.5) | (265.3) | (47.7) | (12.4) | (11.9) |
| Less: Minority Interest | (0.2) | (0.2) | (1.4) | (0.5) | (0.7) | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (167.3) | (172.5) | (265.3) | (47.7) | (12.4) | (11.9) |
| 15.8 |
| 14.6 |
| 14.3 |
| 245.9 |
| 240.0 |
| 240.0 |
| Shares Diluted | 15.8 | 14.6 | 14.3 | 245.9 | 240.0 | 240.0 |