| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 0.0 | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.0 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (3.3) | (2.5) | (1.6) | (3.3) | (9.1) | (3.9) | 0.4 | (0.8) | (0.8) | (1.1) | (0.5) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.4 | 0.4 | 0.8 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.1) |
| Net Income From Continuing Ops | (3.8) | (2.7) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.00) | (0.01) | (0.01) | (0.01) | (0.07) | (0.11) | (0.18) | (7.17) | - | - | - |
| EPS Diluted | (0.00) | (0.01) | (0.01) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | (2.5) | (1.6) | (3.3) | (9.1) | - | - | - | - | - | - |
| EBIT | (3.3) | (2.5) | (1.6) | (3.3) | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.6 | 1.5 | 1.6 | 3.3 | 9.1 | 3.9 | 0.4 | 0.8 | 0.0 | 0.0 | 0.0 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Amortization of Intangibles | 1.2 | 0.7 | - | - | 0.4 | 0.8 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.3 | 2.5 | 1.6 | 3.3 | 9.1 | 3.9 | 0.4 | 0.8 | 0.8 | 1.1 | 0.5 |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.5) | (0.2) | (0.8) | (1.8) | (2.4) | 0.4 | 0.2 | 3.9 | (2.8) | (0.4) | (0.2) |
| Pre-Tax Income | - | (2.7) | (2.4) | (5.1) | (11.5) | - | - | - | (4.1) | (1.5) | (0.7) |
| (2.4) |
| (5.1) |
| (11.5) |
| (3.5) |
| (0.6) |
| (4.6) |
| (3.6) |
| (1.5) |
| (0.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | (3.7) | (1.0) | - | - | - |
| Net Income | (3.8) | (2.7) | (2.4) | (5.1) | (11.5) | (3.5) | (3.6) | (5.6) | (4.1) | (1.5) | (0.6) |
| Net Income Attributable To Parent | (2.5) | (2.1) | (2.0) | (4.2) | (10.2) | (3.5) | (3.6) | (5.6) | (4.1) | (1.5) | (0.6) |
| Less: Minority Interest | (1.3) | (0.6) | (0.4) | (0.9) | (1.2) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.5) | (2.1) | (2.0) | (4.2) | (10.2) | (3.5) | (3.6) | (5.6) | (4.1) | (1.5) | (0.6) |
| (0.01) |
| (0.07) |
| (0.11) |
| (0.18) |
| (7.17) |
| - |
| - |
| - |
| Shares Basic | 1,316.8 | 359.6 | 359.4 | 302.9 | 140.3 | 32.6 | 21.5 | 0.8 | - | - | - |
| Shares Diluted | 1,316.8 | 359.6 | 359.4 | 302.9 | 140.3 | 32.6 | 21.5 | 0.8 | - | - | - |
| (9.1) |
| (3.9) |
| 0.4 |
| (0.8) |
| (0.8) |
| (1.1) |
| (0.5) |