| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 64.6 | 98.2 | 159.0 | 187.2 | 154.3 | - | - |
| Cost of Revenue | 50.7 | 78.8 | 125.0 | 148.9 | 125.7 | - | - |
| Gross Profit | 13.9 | 19.5 | 34.0 | 38.3 | 28.6 | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (8.2) | (8.3) | (15.1) | (21.8) | (31.4) | - | - |
| Non-Operating | |||||||
| Interest Income | 0.1 | 0.4 | 1.1 | 2.4 | 2.7 | - | - |
| Interest Expense | 0.9 | 1.0 | 1.9 | 3.3 | 4.2 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | - | - |
| Net Income From Continuing Ops | (8.1) | (9.5) | (15.4) | (21.0) | (29.5) | - | |
| Per Share | |||||||
| EPS Basic | (6.30) | (0.09) | (0.22) | (0.30) | (0.20) | - | - |
| EPS Diluted | (6.30) | (0.09) | (0.22) | (0.30) | (0.20) | - | - |
| Supplementary Data | |||||||
| EBITDA | (7.5) | (7.5) | (14.0) | (20.6) | (30.4) | - | - |
| EBIT | (8.2) | (8.3) | (15.1) | (21.8) | (31.4) | - | - |
| - |
| Selling & Marketing | 10.3 | 11.8 | 18.1 | 27.0 | 24.5 | - | - |
| General & Administrative | 7.0 | 8.2 | 6.8 | 12.0 | 17.4 | - | - |
| Depreciation & Amortization | 0.7 | 0.9 | 1.1 | 1.2 | 1.1 | - | - |
| Amortization of Intangibles | - | - | 3.6 | 1.8 | 1.8 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | (0.0) | 0.0 | (0.0) | 0.1 | (0.1) | - | - |
| Other Non-Operating Income | 0.1 | (0.6) | 0.8 | 1.0 | 1.7 | - | - |
| Pre-Tax Income | (8.2) | (9.7) | (15.6) | (21.3) | (29.5) | - | - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (8.1) | (9.5) | (15.4) | (21.0) | (29.5) | - | - |
| Net Income Attributable To Parent | (7.5) | (8.8) | (15.0) | (20.3) | (29.7) | - | - |
| Less: Minority Interest | (0.6) | (0.7) | (0.5) | (0.7) | 0.2 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.6) | (8.9) | (15.0) | (20.3) | (29.7) | - | - |
| Shares Basic | 1.2 | 0.6 | 0.4 | 68.0 | 67.0 | 22.2 | 22.2 |
| Shares Diluted | 1.2 | 0.6 | 0.4 | 68.0 | 67.0 | 22.2 | 22.2 |