| (in millions of USD, except per-share data) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 1.9 | 0.0 | 0.0 | 0.0 | - | 1.1 | 1.1 | 0.9 | 0.5 | 0.1 | 0.3 | 0.3 | - |
| Cost of Revenue | 0.7 | 0.1 | 0.0 | 0.0 | - | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 | - |
| Gross Profit | 1.2 | (0.1) | 0.0 | 0.0 | - | 0.7 | 0.8 | 0.6 | 0.4 | 0.0 | 0.2 | 0.3 | - |
| Operating Expenses | |||||||||||||
| Research & Development | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (1.7) | (0.4) | (1.4) | (2.5) | (1.8) | (3.2) | (0.3) | (6.5) | (0.9) | (3.0) | (0.2) | (0.1) | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (2.1) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.02) | (0.02) | 0.01 | (0.16) | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.02) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (1.7) | (0.4) | (1.4) | (2.5) | - | - | (0.3) | (6.5) | (0.9) | (3.0) | (0.2) | - | - |
| EBIT | (1.7) | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.1 |
| 1.2 |
| 3.2 |
| 0.4 |
| 0.3 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.2 | 0.2 | 0.2 | 0.2 | 0.7 | 0.1 | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.9 | 0.3 | 1.4 | 2.5 | 1.8 | 3.2 | 1.1 | 7.2 | 1.3 | 3.2 | 0.4 | - | - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | (0.0) | (0.0) | (0.0) | 0.0 | - | - | - | - |
| Other Non-Operating Income | (0.4) | (1.0) | 2.0 | (2.3) | (0.1) | (0.3) | (0.0) | (1.1) | (2.4) | (0.5) | (0.2) | 0.0 | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1.4) |
| 0.7 |
| (4.9) |
| (2.0) |
| (3.5) |
| (0.3) |
| (7.6) |
| (3.3) |
| (3.6) |
| (0.5) |
| (0.1) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | 0.0 | (0.1) | - | - | - | - | - | - | - |
| Net Income | (2.1) | (1.4) | 0.7 | (5.8) | (1.9) | (3.7) | (0.3) | (7.6) | (3.3) | (3.6) | (0.5) | (0.1) | (0.0) |
| Net Income Attributable To Parent | (2.1) | (1.4) | 0.7 | (4.9) | (1.9) | (3.7) | (0.3) | (7.6) | (3.3) | (3.6) | (0.5) | (0.1) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.1) | (1.4) | 0.7 | (4.9) | (1.9) | (3.7) | (0.3) | (7.6) | (3.3) | (3.6) | (0.5) | (0.1) | (0.0) |
| (0.02) |
| 0.01 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 98.1 | 80.0 | 75.4 | 31.1 | 25.5 | 11.2 | 4.2 | 2.0 | 132.0 | 82.3 | 68.8 | - | - |
| Shares Diluted | - | 80.0 | 75.4 | - | - | - | - | - | - | - | - | - | - |
| (0.4) |
| (1.4) |
| (2.5) |
| (1.8) |
| (3.2) |
| (0.3) |
| (6.5) |
| (0.9) |
| (3.0) |
| (0.2) |
| (0.1) |
| - |