| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 194.1 | 154.8 | 152.5 | 119.0 | 92.9 | 37.3 | 12.5 | 8.3 | 3.7 | 5.2 | 1.2 | 0.7 | 0.8 | 0.7 |
| Cost of Revenue | 27.7 | 21.4 | 18.9 | 18.7 | 18.0 | 8.9 | 2.5 | 2.0 | 1.0 | 1.9 | 0.2 | 0.2 | 0.2 | 0.2 |
| Gross Profit | 166.3 | 133.4 | 133.6 | 100.4 | 74.9 | 28.4 | 9.9 | 6.3 | 2.7 | 3.3 | 1.0 | 0.5 | 0.6 | 0.5 |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (7.7) | (20.4) | (14.5) | (43.4) | (54.3) | (57.8) | (2.9) | (2.1) | (1.2) | (1.2) | (0.3) | (0.5) | (0.5) | (0.5) |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 0.0 | 0.6 | 0.4 | 0.4 | 0.0 | 0.1 | (0.1) | (0.1) | - | - | - | - | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.25 | (0.60) | - | - | - | - | - | - | (0.03) | (0.03) | - | - | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | (6.8) | (19.9) | (14.3) | (43.3) | (54.3) | - | - | - | - | - | (0.2) | (0.5) | (0.5) | (0.5) |
| EBIT | ||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 86.1 | 70.1 | 76.5 | 78.4 | 82.5 | 39.1 | 8.9 | 5.1 | - | - | - | - | - | - |
| General & Administrative | 57.9 | 57.9 | 51.7 | 47.0 | 39.5 | 45.0 | 2.4 | 2.3 | 0.7 | 1.0 | 0.3 | 0.3 | 0.4 | 0.4 |
| Depreciation & Amortization | 0.9 | 0.5 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.1 | 0.0 | 1.0 | 0.9 | 0.3 | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 174.0 | 153.8 | 148.1 | 143.8 | 129.2 | 86.3 | 12.8 | 8.4 | 3.9 | 4.5 | 1.2 | - | - | - |
| 1.4 |
| 2.2 |
| 2.6 |
| 1.3 |
| 3.0 |
| 1.7 |
| 0.8 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | (2.6) | (0.8) | - | (1.2) | (1.2) | (0.2) | - | - | - |
| Pre-Tax Income | (10.2) | (22.6) | (17.4) | (44.7) | (61.3) | (60.4) | (3.7) | (2.4) | (1.4) | (1.2) | (0.2) | (0.5) | (0.3) | (0.5) |
| 10.2 |
| 23.2 |
| (17.8) |
| (45.0) |
| (61.3) |
| (60.5) |
| (3.5) |
| (2.3) |
| (1.4) |
| (1.2) |
| (0.2) |
| (0.5) |
| (0.3) |
| (0.4) |
| Net Income From Discontinued Ops | 25.9 | 2.3 | - | - | - | - | - | 0.9 | 0.2 | - | - | - | - | - |
| Net Income | 15.6 | (20.9) | (17.8) | (45.0) | (61.3) | (60.5) | (3.5) | (1.4) | (1.2) | (1.2) | (0.2) | (0.5) | (0.3) | (0.4) |
| Net Income Attributable To Parent | 14.4 | (21.4) | (20.6) | (45.5) | (60.9) | (58.6) | (3.1) | (1.2) | (1.2) | (1.1) | (0.1) | (0.5) | (0.3) | (0.4) |
| Less: Minority Interest | 1.3 | 0.5 | 2.8 | 0.5 | (0.4) | (1.9) | (0.4) | (0.1) | (0.0) | (0.1) | (0.1) | - | - | - |
| Less: Preferred Dividends | 3.1 | 3.1 | 3.1 | 3.1 | 0.9 | 4.7 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 11.2 | (24.5) | (23.7) | (48.6) | (61.8) | (63.4) | (3.1) | (1.2) | (1.2) | (1.1) | (0.1) | (0.5) | (0.3) | (0.4) |
| 0.25 |
| (0.60) |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.03) |
| (0.03) |
| - |
| - |
| - |
| - |
| Shares Basic | 45.1 | 41.2 | 33.9 | 31.0 | 27.0 | 14.3 | 9.9 | 44.2 | 41.7 | 33.5 | 30.8 | - | - | - |
| Shares Diluted | 45.1 | 41.2 | 33.9 | 31.0 | 27.0 | 14.3 | 9.9 | 44.2 | 41.7 | 33.5 | 30.8 | - | - | - |
| (7.7) |
| (20.4) |
| (14.5) |
| (43.4) |
| (54.3) |
| (57.8) |
| (2.9) |
| (2.1) |
| (1.2) |
| (1.2) |
| (0.3) |
| (0.5) |
| (0.5) |
| (0.5) |