| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 140.0 | 137.8 | 150.6 | 143.5 | 126.3 | 89.8 | 206.2 | 292.6 | 222.2 |
| Cost of Revenue | 93.5 | 87.4 | 112.1 | 112.7 | 102.0 | 18.1 | 19.2 | 32.5 | 22.1 |
| Gross Profit | 46.5 | 50.4 | 38.5 | 30.8 | 24.3 | 71.7 | 187.0 | 260.1 | 200.1 |
| Operating Expenses | |||||||||
| Research & Development | 10.4 | 10.7 | 13.3 | 16.5 | 20.8 | 23.7 | 39.1 | 35.1 | 23.7 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 3.1 | 6.9 | (7.4) | (22.0) | (40.6) | (49.4) | (79.8) | (26.0) | (26.7) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (0.0) | 0.0 | (0.0) | (0.1) | (0.1) | (0.2) | (1.2) | (0.7) | 4.4 |
| Net Income From Continuing Ops | 4.6 | 14.5 | (3.8) | (19.5) | |||||
| Per Share | |||||||||
| EPS Basic | 0.01 | 0.04 | (0.01) | (0.05) | (0.07) | - | - | - | - |
| EPS Diluted | 0.01 | 0.04 | (0.01) | (0.05) | (0.07) | ||||
| Supplementary Data | |||||||||
| EBITDA | 3.3 | 7.4 | (6.8) | (21.4) | (38.8) | (46.6) | (74.6) | (22.3) | (25.8) |
| EBIT | 3.1 | 6.9 | (7.4) | (22.0) | (40.6) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 17.6 | 20.4 | 18.6 | 19.5 | 22.5 | 73.8 | 172.3 | 225.1 | 188.7 |
| General & Administrative | 15.4 | 12.4 | 14.0 | 14.9 | 21.6 | 20.9 | 14.5 | 25.9 | 14.4 |
| Depreciation & Amortization | 0.2 | 0.5 | 0.6 | 0.6 | 1.7 | 2.9 | 5.2 | 3.7 | 0.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 3.3 | 6.2 | 2.6 | 3.0 | 9.1 | 1.7 | 1.7 | 1.4 | (0.0) |
| Pre-Tax Income | 4.6 | 14.5 | (3.8) | (19.6) | (32.1) | (48.0) | (77.4) | (23.9) | (26.7) |
| (32.0) |
| (47.8) |
| (76.2) |
| (23.2) |
| (31.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 4.6 | 14.5 | (3.8) | (19.5) | (32.0) | (47.8) | (76.2) | (23.2) | (31.1) |
| Net Income Attributable To Parent | 4.6 | 14.5 | (3.8) | (18.0) | (31.4) | (46.6) | (64.9) | (23.9) | (31.1) |
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | (1.4) | (0.7) | (1.2) | (11.3) | 0.7 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4.6 | 14.5 | (3.8) | (19.1) | (31.4) | (46.6) | (64.9) | (23.9) | (31.1) |
| - |
| - |
| - |
| - |
| Shares Basic | 387.2 | 399.5 | 424.6 | 424.0 | 423.7 | 423.1 | 420.6 | 417.3 | 353.5 |
| Shares Diluted | 409.4 | 410.1 | 424.6 | 424.0 | 423.7 | 423.1 | 420.6 | - | - |
| (49.4) |
| (79.8) |
| (26.0) |
| (26.7) |