| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 546.1 | 585.1 | 778.9 | 1,030.6 | 1,438.2 | 1,471.6 | 1,041.1 | - | - |
| Cost of Revenue | 476.1 | 540.7 | 682.6 | 887.0 | 1,267.2 | 1,232.4 | 870.2 | - | - |
| Gross Profit | 70.0 | 44.4 | 96.3 | 143.6 | 171.0 | 239.1 | 171.0 | - | - |
| Operating Expenses | |||||||||
| Research & Development | 17.3 | 24.9 | 39.0 | 55.5 | 76.9 | 63.8 | 54.9 | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 0.7 | (78.6) | (23.1) | (28.8) | (101.8) | 40.2 | (18.8) | - | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | 12.1 | 22.3 | 22.7 | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 4.1 | 2.1 | 0.2 | 0.5 | - | - | - | - | - |
| Net Income From Continuing Ops | (4.2) | (42.0) | 5.0 | (13.1) | |||||
| Per Share | |||||||||
| EPS Basic | (0.14) | (1.36) | 0.16 | (0.34) | (2.81) | 2.33 | 0.19 | - | - |
| EPS Diluted | (0.14) | (1.36) | 0.16 | (0.34) | (2.81) | ||||
| Supplementary Data | |||||||||
| EBITDA | 1.0 | (77.7) | (22.3) | (27.1) | (98.9) | 43.4 | (14.1) | - | - |
| EBIT | 0.7 | (78.6) | (23.1) | (28.8) | (101.8) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 33.5 | 42.6 | 49.5 | 92.8 | 149.5 | 88.9 | 85.6 | - | - |
| General & Administrative | 19.7 | 28.0 | 33.5 | 41.8 | 59.0 | 57.6 | 63.8 | - | - |
| Depreciation & Amortization | 0.3 | 0.9 | 0.8 | 1.7 | 2.9 | 3.2 | 4.7 | - | - |
| Amortization of Intangibles | 4.2 | 7.7 | 12.8 | 11.0 | 11.1 | 13.8 | 8.2 | - | - |
| Other Operating Expenses | 1.2 | (27.4) | 4.6 | 17.7 | 12.6 | 11.4 | 14.4 | - | - |
| Total Operating Expenses | 69.3 | 122.9 | 119.4 | 172.4 | 272.8 | 199.0 | 189.8 | - | - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | (0.3) | (0.5) | (4.5) | 9.0 | (2.4) | 0.2 | (0.5) | - | - |
| Other Non-Operating Income | (9.6) | 3.0 | (7.4) | (11.6) | (5.3) | (4.2) | (3.3) | - | - |
| Pre-Tax Income | 0.2 | (39.4) | 9.6 | (21.6) | (95.0) | 61.8 | 5.2 | - | - |
| (97.3) |
| 62.0 |
| 4.8 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (4.2) | (42.0) | 5.0 | (13.1) | (97.3) | 62.0 | 4.8 | - | - |
| Net Income Attributable To Parent | (4.2) | (42.0) | 5.0 | (10.9) | (91.3) | 74.4 | 5.7 | - | - |
| Less: Minority Interest | - | - | - | (2.2) | (6.0) | (12.4) | (0.9) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.2) | (42.0) | 5.0 | (10.9) | (91.3) | 74.4 | 5.7 | - | - |
| 2.25 |
| 0.18 |
| - |
| - |
| Shares Basic | 30.2 | 30.8 | 32.0 | 32.0 | 32.5 | 32.0 | 19.3 | 8.1 | 8.2 |
| Shares Diluted | 30.2 | 30.8 | 32.0 | 32.0 | 32.5 | 33.0 | 31.4 | 8.1 | 8.2 |
| 40.2 |
| (18.8) |
| - |
| - |