| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 19.5 | 22.2 | 33.8 | 53.2 | 73.6 | 118.0 | 160.1 | - | - |
| Cost of Revenue | 11.7 | 12.6 | 16.6 | 25.2 | 27.9 | 41.5 | 46.8 | - | - |
| Gross Profit | 7.8 | 9.6 | 17.2 | 28.1 | 45.7 | 76.5 | 113.3 | - | - |
| Operating Expenses | |||||||||
| Research & Development | 4.1 | 3.7 | 5.4 | 13.0 | 15.8 | 24.2 | 35.2 | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (13.9) | (11.0) | (27.3) | (105.8) | (65.5) | (292.7) | (85.6) | - | - |
| Non-Operating | |||||||||
| Interest Income | 0.8 | 1.8 | 2.5 | 2.2 | 3.0 | 4.1 | 5.0 | - | - |
| Interest Expense | 0.0 | 0.0 | 0.1 | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 0.1 | (0.2) | (0.3) | (2.3) | 0.8 | (0.1) | (2.6) | - | - |
| Net Income From Continuing Ops | (8.3) | (9.3) | (27.1) | (101.3) | |||||
| Per Share | |||||||||
| EPS Basic | 0.00 | 0.00 | (0.01) | (0.04) | (0.02) | (0.12) | (0.13) | - | - |
| EPS Diluted | 0.00 | 0.00 | (0.01) | (0.04) | (0.02) | ||||
| Supplementary Data | |||||||||
| EBITDA | (12.3) | (9.6) | (17.8) | (53.1) | (11.9) | (244.9) | (54.8) | - | - |
| EBIT | (13.9) | (11.0) | (27.3) | (105.8) | (65.5) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 8.0 | 9.3 | 9.9 | 23.4 | 35.1 | 86.6 | 110.8 | - | - |
| General & Administrative | 7.8 | 7.6 | 9.2 | 12.5 | 15.7 | 18.1 | 25.1 | - | - |
| Depreciation & Amortization | 1.6 | 1.4 | 9.5 | 52.6 | 53.6 | 47.8 | 30.8 | - | - |
| Amortization of Intangibles | 0.0 | 0.3 | 8.7 | 51.8 | 52.2 | 46.8 | 29.0 | - | - |
| Other Operating Expenses | 0.7 | 1.8 | 1.1 | 4.0 | 7.6 | 1.6 | 1.3 | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | (0.4) | (0.4) | 0.1 | (0.1) | 0.0 | (16.1) | 0.9 | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (7.9) | (9.1) | (27.6) | (103.5) | (49.3) | (298.0) | (75.9) | - | - |
| (50.1) |
| (314.0) |
| (72.5) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (8.3) | (9.3) | (27.1) | (101.3) | (50.1) | (314.0) | (72.5) | - | - |
| Net Income Attributable To Parent | (8.6) | (8.2) | (25.9) | (100.9) | (50.1) | (314.0) | (72.5) | - | - |
| Less: Minority Interest | 0.3 | (1.1) | (1.2) | (0.4) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (8.6) | (8.2) | (25.9) | (100.9) | (50.1) | (314.0) | (161.7) | - | - |
| (0.12) |
| (0.13) |
| - |
| - |
| Shares Basic | 2,628.6 | 2,597.8 | 2,554.3 | 2,519.9 | 2,630.4 | 2,718.8 | 1,248.0 | 550.8 | 555.7 |
| Shares Diluted | 2,628.6 | 2,597.8 | 2,554.3 | 2,519.9 | 2,630.4 | 2,718.8 | 1,248.0 | 550.8 | 555.7 |
| (292.7) |
| (85.6) |
| - |
| - |