| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 6.5 | 5.9 | 4.9 | 32.3 | 51.5 | 19.0 | 109.1 | 319.0 |
| Cost of Revenue | 6.1 | 4.7 | 21.6 | 16.9 | 22.2 | 21.9 | 139.6 | 294.6 |
| Gross Profit | 0.4 | 1.2 | (16.7) | 15.4 | 29.2 | (2.9) | (30.6) | 24.4 |
| Operating Expenses | ||||||||
| Research & Development | 4.1 | 5.4 | 7.4 | 5.1 | 6.6 | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (25.3) | (30.4) | (53.6) | (48.0) | 2.0 | (26.6) | (50.6) | (31.1) |
| Non-Operating | ||||||||
| Interest Income | 8.5 | 11.4 | 11.9 | 4.4 | 1.8 | 0.8 | 0.2 | 0.5 |
| Interest Expense | - | - | - | - | 0.0 | 0.7 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (0.3) | (0.0) | (1.0) | (0.1) | (0.4) | 9.3 | 0.4 | 0.9 |
| Net Income From Continuing Ops | (14.2) | (20.9) | (38.0) | (45.8) | 2.8 | |||
| Per Share | ||||||||
| EPS Basic | (2.24) | (3.22) | (5.86) | (7.03) | 0.75 | (7.55) | (0.38) | (0.36) |
| EPS Diluted | (2.24) | (3.22) | (5.86) | (7.03) | 0.75 | (7.55) | ||
| Supplementary Data | ||||||||
| EBITDA | (22.7) | (27.8) | (50.1) | (37.3) | 8.3 | (19.5) | (41.8) | (26.3) |
| EBIT | (25.3) | (30.4) | (53.6) | (48.0) | 2.0 | (26.6) | ||
| - |
| - |
| - |
| Selling & Marketing | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| General & Administrative | 22.7 | 30.5 | 29.0 | 40.7 | 25.8 | 22.8 | 18.9 | 51.4 |
| Depreciation & Amortization | 2.6 | 2.6 | 3.5 | 10.7 | 6.3 | 7.2 | 8.9 | 4.8 |
| Amortization of Intangibles | 0.2 | 0.2 | 0.5 | 8.9 | 3.4 | 0.8 | 0.9 | 0.9 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 25.7 | 31.6 | 36.9 | 63.4 | 27.2 | 23.7 | 20.1 | 55.5 |
| 2.0 |
| 0.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 10.8 | 9.5 | 14.6 | 2.2 | 0.4 | 3.8 | 10.0 | 20.1 |
| Pre-Tax Income | (14.5) | (20.9) | (39.1) | (45.8) | 2.4 | (22.9) | (40.7) | (10.9) |
| (32.1) |
| (41.1) |
| (11.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (14.2) | (20.9) | (38.0) | (45.8) | 2.8 | (32.1) | (41.1) | (11.8) |
| Net Income Attributable To Parent | (14.1) | (20.3) | (36.8) | (43.9) | 4.4 | (32.1) | (42.4) | (12.3) |
| Less: Minority Interest | (0.1) | (0.6) | (1.3) | (1.9) | (1.7) | (1.4) | 1.3 | 0.5 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (14.1) | (20.3) | (36.8) | (43.9) | 4.4 | (32.1) | (41.1) | (12.3) |
| (0.38) |
| (0.36) |
| Shares Basic | 6.3 | 6.3 | 6.3 | 6.2 | 5.9 | 4.1 | 111.8 | 33.8 |
| Shares Diluted | 6.3 | 6.3 | 6.3 | 6.2 | 5.9 | 4.1 | 111.8 | 33.8 |
| (50.6) |
| (31.1) |