| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 15.4 | 15.3 | 174.0 | 15.7 | 21.3 | 0.1 | 0.0 | 2.5 | 11.3 | 8.1 | 7.2 | 10.5 | 17.6 | 26.3 | 17.9 |
| Cost of Revenue | 15.2 | 15.5 | 29.8 | 26.8 | 13.8 | 0.1 | 0.2 | 2.4 | 3.7 | 7.0 | 10.5 | 13.8 | 17.8 | 11.1 | 6.2 |
| Gross Profit | 0.3 | (0.2) | 144.2 | (11.1) | 7.5 | (0.0) | (0.1) | 0.2 | 7.6 | 1.1 | (3.3) | (3.4) | (0.2) | 15.1 | 11.7 |
| Operating Expenses | |||||||||||||||
| Research & Development | 1.4 | 0.1 | 0.3 | 0.4 | 0.3 | 0.4 | 1.9 | 3.6 | 6.9 | 11.2 | 20.8 | 25.2 | 35.2 | 48.4 | 33.7 |
| Operating Income | |||||||||||||||
| Operating Income | (40.2) | (8.1) | (44.8) | (95.9) | (48.3) | 51.6 | (23.5) | (15.2) | (17.4) | (42.6) | (50.4) | (25.9) | (87.6) | (95.1) | |
| Non-Operating | |||||||||||||||
| Interest Income | 0.1 | - | - | - | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | - | 0.0 | 1.1 | 0.0 | 0.0 | - | (0.9) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Per Share | |||||||||||||||
| EPS Basic | (0.03) | (0.01) | - | (0.20) | (0.13) | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | (32.5) | (82.7) | (40.8) | - | - | (14.7) | (16.6) | (41.5) | (48.6) | - | - | - | - |
| EBIT | |||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 4.9 | 0.0 | 0.2 | 17.2 | 3.5 | 0.1 | 0.3 | 0.3 | 1.4 | 3.1 | 4.9 | 8.3 | 19.3 | 30.0 | 14.4 |
| General & Administrative | 29.4 | 21.6 | 28.6 | 54.6 | 46.0 | 16.7 | 16.4 | 13.0 | 16.7 | 18.6 | 20.3 | 17.9 | 26.8 | 27.3 | 27.8 |
| Depreciation & Amortization | - | - | 12.2 | 13.2 | 7.4 | - | - | 0.5 | 0.8 | 1.1 | 1.8 | - | - | - | - |
| Amortization of Intangibles | 0.2 | - | - | - | - | - | - | 0.0 | - | 1.5 | 3.0 | 4.7 | 3.8 | 1.7 | 0.3 |
| Other Operating Expenses | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | (0.2) | - | - | - | - |
| Total Operating Expenses | 40.5 | 7.8 | 40.1 | 129.9 | 57.2 | (51.6) | 23.4 | 15.4 | 25.1 | 44.2 | 46.9 | 22.5 | 87.1 | 108.8 | 75.8 |
| (61.0) |
| Interest Expense |
| 3.3 |
| 4.7 |
| 4.4 |
| 3.4 |
| 18.7 |
| 0.6 |
| 5.0 |
| 15.2 |
| 12.9 |
| 8.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | (0.1) | (0.2) | - | - | (0.3) | (0.3) | (0.4) | (0.6) | (0.5) | (15.9) | (2.0) | (0.6) | (0.4) | (1.0) | (0.5) |
| Other Non-Operating Income | 0.3 | (0.7) | 1.2 | 1.5 | (7.0) | 0.3 | 1.3 | 0.2 | 0.7 | (1.4) | (0.3) | (0.3) | 1.5 | 0.7 | (0.1) |
| Pre-Tax Income | (58.5) | (9.9) | (20.3) | (142.0) | (65.1) | 61.7 | (27.8) | (34.2) | (26.1) | (81.0) | (52.7) | - | - | - | - |
| Net Income From Continuing Ops | (58.5) | (10.1) | (20.3) | (100.5) | (61.6) | 60.3 | (28.2) | (34.8) | (17.2) | (96.1) | (54.7) | (20.8) | (93.0) | (89.9) | (49.8) |
| Net Income From Discontinued Ops | - | - | 22.1 | (41.5) | (3.8) | - | - | - | - | - | - | - | - | - | - |
| Net Income | (58.5) | (10.1) | 1.8 | (142.0) | (65.4) | 60.3 | (28.2) | (34.8) | (17.2) | (96.1) | (54.7) | (20.8) | (93.0) | (89.9) | (49.8) |
| Net Income Attributable To Parent | (57.5) | (10.1) | 2.8 | (141.3) | (64.5) | 61.0 | (25.5) | (31.6) | (26.9) | (97.5) | (59.4) | (17.4) | (86.9) | (82.5) | (45.2) |
| Less: Minority Interest | (0.9) | (0.0) | (1.0) | - | - | - | - | (2.4) | 0.6 | (8.4) | (2.6) | (3.5) | (6.1) | (7.4) | (4.6) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (57.5) | (10.1) | 2.8 | (141.3) | (64.5) | 60.8 | (27.4) | (37.5) | (26.9) | (97.5) | (59.4) | (17.4) | (86.9) | (82.5) | (45.2) |
| (0.03) |
| (0.01) |
| - |
| (0.20) |
| (0.13) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 2,273.8 | 1,403.2 | 1,010.9 | 0.7 | 495.3 | 163.6 | 106.4 | - | - | - | - | - | - | - | - |
| Shares Diluted | 2,273.8 | 1,403.2 | 1,010.9 | 0.7 | 495.3 | 163.6 | 106.4 | - | - | - | - | - | - | - | - |
| (40.2) |
| (8.1) |
| (44.8) |
| (95.9) |
| (48.3) |
| 51.6 |
| (23.5) |
| (15.2) |
| (17.4) |
| (42.6) |
| (50.4) |
| (25.9) |
| (87.6) |
| (95.1) |
| (61.0) |