| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1.6 | 4.8 | 7.4 | 10.8 | 27.2 | 58.0 | 184.6 | 153.1 |
| Cost of Revenue | - | 1.8 | 5.4 | 9.1 | 14.1 | 43.8 | 110.6 | 80.7 |
| Gross Profit | - | 3.1 | 2.1 | 1.7 | 13.1 | 14.2 | 74.1 | 72.4 |
| Operating Expenses | ||||||||
| Research & Development | - | 0.3 | 0.0 | 2.3 | 3.6 | 5.8 | 11.4 | 13.8 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (1.3) | (0.3) | 0.3 | (11.8) | (11.2) | (31.7) | (104.6) | (1.5) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | 1.4 | 0.0 | 0.1 | 2.5 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (0.1) | 0.1 | (2.0) | 0.4 | 1.1 | 7.5 | 0.3 | 0.8 |
| Net Income From Continuing Ops | (0.7) | (0.3) | (5.7) | (28.5) | (17.1) | |||
| Per Share | ||||||||
| EPS Basic | (0.00) | (0.00) | (0.02) | (0.09) | - | - | - | - |
| EPS Diluted | (0.00) | (0.00) | (0.02) | (0.09) | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | (1.2) | - | 0.6 | (11.0) | (9.3) | (29.4) | (102.9) | (0.8) |
| EBIT | (1.3) | (0.3) | 0.3 | (11.8) | (11.2) | (31.7) | ||
| - |
| - |
| - |
| Selling & Marketing | - | 2.6 | 2.8 | 3.9 | 6.4 | 6.9 | 10.0 | 14.5 |
| General & Administrative | 1.4 | 0.3 | 0.3 | 7.3 | 13.8 | 22.6 | 157.3 | 45.5 |
| Depreciation & Amortization | 0.2 | - | 0.3 | 0.8 | 1.9 | 2.3 | 1.8 | 0.7 |
| Amortization of Intangibles | 0.2 | 0.0 | 0.0 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.5 | 0.3 | (0.3) | 13.5 | 24.3 | 45.9 | 178.7 | 73.8 |
| 7.4 |
| 23.5 |
| Income From Equity Investments | - | - | - | - | - | (1.8) | (1.2) | (0.4) |
| Other Non-Operating Income | 0.6 | (0.0) | (1.4) | 0.1 | 1.2 | (1.9) | (1.6) | 1.3 |
| Pre-Tax Income | (0.8) | (0.3) | (5.7) | (28.1) | (16.0) | (37.8) | (129.9) | 1.1 |
| (45.4) |
| (130.2) |
| 0.3 |
| Net Income From Discontinued Ops | (0.8) | (1.7) | (5.7) | - | - | - | - | - |
| Net Income | (1.5) | (2.1) | (11.4) | (28.5) | (17.1) | (45.4) | (130.2) | 0.3 |
| Net Income Attributable To Parent | (1.3) | (2.1) | (11.1) | (27.6) | (16.0) | (45.0) | (130.1) | 0.3 |
| Less: Minority Interest | - | 0.1 | (0.4) | (0.9) | (1.1) | (0.3) | (0.1) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.3) | (2.1) | (11.1) | (27.6) | (16.0) | (45.0) | (130.1) | (10.9) |
| - |
| - |
| Shares Basic | 582.0 | 554.7 | 494.7 | 300.1 | 299.7 | 297.3 | - | - |
| Shares Diluted | 582.0 | 554.7 | 494.7 | 300.1 | 299.7 | 297.3 | - | - |
| (104.6) |
| (1.5) |