| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | 6.9 | 9.5 | 15.0 | 22.3 |
| Cost of Revenue | - | 15.6 | 15.3 | 19.3 | 56.2 |
| Gross Profit | - | (8.7) | (5.8) | (4.3) | (33.9) |
| Operating Expenses | |||||
| Research & Development | - | 1.5 | 8.4 | 13.8 | 15.4 |
| Selling General & Administrative | 8.4 | 2.4 | 3.6 | 65.3 | 50.4 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (8.4) | (2.4) | (3.6) | (118.3) | (129.2) |
| Non-Operating | |||||
| Interest Income | - | 0.1 | 0.7 | 0.8 | 1.9 |
| Interest Expense | (0.0) | 0.0 | 14.8 | 14.7 | 16.1 |
| Income From Equity Investments | - | (0.4) | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | - | - |
| Net Income From Continuing Ops | 70.7 | (2.4) | (3.6) | (111.5) | (62.6) |
| Net Income From Discontinued Ops | (100.7) | ||||
| Per Share | |||||
| EPS Basic | (4.22) | (10,396.74) | (15,476.19) | (15.23) | (0.20) |
| EPS Diluted | (4.22) | (10,396.74) | (15,476.19) | (15.23) | (0.20) |
| Shares Basic | 2.3 | 0.0 | |||
| Supplementary Data | |||||
| EBITDA | - | 20.7 | 31.0 | (73.6) | (74.9) |
| EBIT | (8.4) | (2.4) | (3.6) | (118.3) | (129.2) |
| 1.5 |
| 1.6 |
| 2.0 |
| 1.9 |
| General & Administrative | - | 29.4 | 45.7 | 63.3 | 48.6 |
| Depreciation & Amortization | - | 23.1 | 34.6 | 44.7 | 54.3 |
| Amortization of Intangibles | - | 0.0 | 0.1 | 0.1 | 0.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 8.4 | 2.4 | 3.6 | 79.9 | 71.9 |
| (0.5) |
| 0.0 |
| 0.1 |
| Other Non-Operating Income | 79.1 | (11.7) | (9.8) | 6.7 | 66.6 |
| Pre-Tax Income | 70.7 | (2.4) | (3.6) | (111.5) | (62.6) |
| (66.6) |
| (94.9) |
| - |
| - |
| Net Income | (30.1) | (69.0) | (98.5) | (111.5) | (62.6) |
| Net Income Attributable To Parent | (30.1) | (69.0) | (98.5) | (77.3) | (29.9) |
| Less: Minority Interest | (26.5) | (22.1) | (30.4) | (34.3) | (32.6) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (9.9) | (46.9) | (68.1) | (77.3) | (29.9) |
| 0.0 |
| 5.1 |
| 152.1 |
| Shares Diluted | 2.3 | 0.0 | 0.0 | 5.1 | 152.1 |