| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 165.0 | 133.0 | 160.0 | 210.0 | 170.9 | 96.9 | 61.8 | 24.2 |
| Cost of Revenue | - | - | - | 1.1 | 0.3 | 0.0 | - | - |
| Gross Profit | - | - | - | 208.9 | 170.6 | 96.9 | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (5.0) | (8.1) | (10.9) | (12.0) | (7.0) | 5.1 | 1.7 | 2.0 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | 12.0 | 18.0 | - | - | - |
| Interest Expense | - | - | 0.1 | 0.1 | 0.1 | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.5 | 0.0 | 0.1 | (0.4) | (0.2) | 1.5 | 0.4 | 0.5 |
| Net Income From Continuing Ops | (6.3) | (8.0) | (11.5) | (11.5) | (6.4) | |||
| Per Share | ||||||||
| EPS Basic | (2.87) | (3.69) | (5.38) | (6.25) | (4.16) | 0.18 | 0.06 | - |
| EPS Diluted | (2.87) | (3.69) | (5.38) | (6.25) | (4.16) | 0.18 | ||
| Supplementary Data | ||||||||
| EBITDA | (4.8) | (7.6) | (10.4) | (11.7) | (6.8) | 5.1 | 1.7 | 2.0 |
| EBIT | (5.0) | (8.1) | (10.9) | (12.0) | (7.0) | 5.1 | ||
| - |
| - |
| - |
| Selling & Marketing | 5.1 | 4.6 | 7.8 | 8.8 | 9.4 | 1.0 | 0.7 | 0.5 |
| General & Administrative | 3.4 | 2.7 | 3.4 | 5.8 | 5.5 | 2.1 | 1.1 | 0.5 |
| Depreciation & Amortization | 0.2 | 0.5 | 0.5 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | 0.2 | 0.3 | 0.1 | 0.2 | (0.1) | 0.0 | 0.0 | - |
| Total Operating Expenses | 170.0 | 141.1 | 170.9 | 222.0 | 177.9 | 91.8 | 60.1 | 22.2 |
| - |
| - |
| Income From Equity Investments | (1.0) | (0.1) | (0.5) | (0.0) | 0.1 | - | - | - |
| Other Non-Operating Income | (0.8) | 0.1 | (0.5) | 0.1 | 0.4 | 0.0 | 0.0 | (0.0) |
| Pre-Tax Income | (5.8) | 8.0 | (11.4) | (12.0) | (6.6) | 5.1 | 1.7 | 2.0 |
| 3.6 |
| 1.3 |
| 1.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (6.3) | (8.0) | (11.5) | (11.5) | (6.4) | 3.6 | 1.3 | 1.5 |
| Net Income Attributable To Parent | (6.3) | (8.0) | (11.5) | (11.5) | (6.4) | 3.6 | 1.3 | 1.5 |
| Less: Minority Interest | - | - | - | (11.5) | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | 0.1 | 0.0 | 0.1 |
| Net Income To Common Shareholders | (6.3) | (8.0) | (11.5) | (11.5) | (6.4) | 3.6 | 1.2 | 1.4 |
| - |
| - |
| Shares Basic | 2.2 | 2.2 | 2.1 | 1.8 | 1.5 | 20.2 | 20.0 | - |
| Shares Diluted | 2.2 | 2.2 | 2.1 | 1.8 | 1.5 | 20.2 | - | - |
| 1.7 |
| 2.0 |