| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 0.0 | 21.8 | 15.3 | 9.0 | 277.1 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 0.5 | ||||
| Operating Income | |||||
| Operating Income | (3.7) | (0.8) | (3.3) | (5.5) | 42.5 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.1 | 0.0 | 0.0 | 0.0 | 13.3 |
| Net Income From Continuing Ops | (5.8) | (0.8) | (3.2) | (6.3) | 31.4 |
| Net Income From Discontinued Ops | 0.4 | ||||
| Per Share | |||||
| EPS Basic | (0.06) | (0.01) | (0.06) | (0.11) | - |
| EPS Diluted | (0.06) | (0.01) | (0.06) | (0.11) | - |
| Shares Basic | 88.1 | 56.0 | |||
| Supplementary Data | |||||
| EBITDA | (3.2) | 0.2 | (2.2) | (3.8) | 46.4 |
| EBIT | (3.7) | (0.8) | (3.3) | (5.5) | 42.5 |
| 3.1 |
| 2.1 |
| 2.4 |
| 49.4 |
| General & Administrative | 2.9 | 3.6 | 5.3 | 6.8 | 30.4 |
| Depreciation & Amortization | 0.5 | 1.0 | 1.2 | 1.7 | 3.9 |
| Amortization of Intangibles | - | 0.1 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 3.7 | 22.6 | 18.6 | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | (2.0) | 0.0 | 0.2 | (0.8) | 2.1 |
| Pre-Tax Income | (5.7) | (0.8) | (3.2) | (6.3) | 44.7 |
| 0.0 |
| (0.3) |
| - |
| - |
| Net Income | (5.4) | (0.7) | (3.5) | (6.3) | 31.4 |
| Net Income Attributable To Parent | (5.4) | (0.7) | (3.5) | (6.3) | 31.4 |
| Less: Minority Interest | - | - | (1.4) | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (5.4) | (0.7) | (3.5) | (6.3) | 31.4 |
| 56.0 |
| 56.0 |
| 0.1 |
| Shares Diluted | 88.1 | 56.0 | 56.0 | 56.0 | 0.1 |