| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 54.3 | 66.1 | 37.8 | 11.7 | 7.7 | 5.7 | 5.9 | 5.7 | 6.0 | 4.7 | 4.0 | - | - | - | - | - |
| Cost of Revenue | 43.4 | 49.1 | 26.4 | 9.2 | 5.9 | 4.5 | 4.6 | 4.7 | 4.9 | 3.6 | 3.0 | 1.7 | - | - | - | - |
| Gross Profit | 10.9 | 17.0 | 11.3 | 2.5 | 1.9 | 1.2 | 1.2 | 1.0 | 1.2 | 1.1 | 1.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (9.0) | (23.0) | (23.2) | (7.2) | (6.6) | (2.0) | (1.1) | (1.1) | (1.6) | (1.6) | (2.0) | 0.0 | (0.6) | (4.7) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 0.4 | 0.7 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.0 | 0.1 | 0.0 | 0.1 | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.44) | (0.65) | (0.22) | (0.96) | (1.98) | - | - | - | (8.10) | (11.42) | (0.26) | 0.00 | 0.38 | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | (8.5) | (22.2) | (21.1) | (6.7) | (6.3) | (1.7) | (0.8) | (0.9) | (1.3) | (1.4) | (1.8) | 0.0 | - | - | - | (4.3) |
| - |
| Selling General & Administrative | 6.0 | 6.2 | 9.9 | 5.1 | 5.1 | 0.7 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.4 | 0.6 | 0.1 | 0.3 | 0.3 |
| Depreciation & Amortization | 0.5 | 0.8 | 2.1 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.0 | - | - | - | 0.0 |
| Amortization of Intangibles | 0.1 | 1.7 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - |
| Total Operating Expenses | 19.9 | 40.0 | 34.5 | 9.7 | 8.5 | 3.3 | 2.3 | 2.2 | 2.7 | 2.7 | 3.0 | 0.7 | 0.6 | 4.7 | 1.9 | 4.3 |
| (1.9) |
| (4.3) |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.0 | 1.5 | 0.0 | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.1 | - | - |
| Income From Equity Investments | - | 0.0 | (1.4) | (1.7) | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.5) | 0.6 | 0.9 | (0.1) | (1.5) | (0.7) | 0.3 | 0.1 | 2.4 | 1.0 | 0.1 | 0.0 | 1.2 | (0.1) | (6.8) | (6.2) |
| Pre-Tax Income | (10.5) | (22.5) | (12.4) | (9.1) | (8.1) | (2.8) | (1.4) | (1.2) | (3.9) | (2.6) | (2.1) | 0.0 | 0.6 | (4.8) | (8.7) | (10.5) |
| - |
| Net Income From Continuing Ops | (10.5) | (22.5) | (12.4) | (9.2) | (8.1) | (2.8) | (1.4) | (1.2) | (3.9) | (2.6) | (2.1) | 0.0 | 0.6 | 0.2 | (8.7) | (10.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.1) |
| Net Income | (10.5) | (22.5) | (12.4) | (9.2) | (8.1) | (2.8) | (1.4) | (1.2) | (3.9) | (2.6) | (2.1) | 0.0 | 0.6 | (4.8) | (8.7) | (11.6) |
| Net Income Attributable To Parent | (10.5) | (14.0) | (3.8) | (9.2) | (8.1) | (2.8) | (1.4) | (1.2) | (3.9) | (2.6) | (2.1) | 0.0 | 0.6 | (4.8) | (8.7) | (11.6) |
| Less: Minority Interest | 0.0 | (9.1) | (8.6) | 0.0 | - | - | - | - | - | - | - | - | - | 4.8 | - | - |
| Less: Preferred Dividends | 1.2 | 0.0 | - | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (11.7) | (13.4) | (3.8) | (9.2) | (8.1) | (2.8) | (1.2) | (1.2) | (3.9) | (2.6) | (2.1) | 0.0 | 0.6 | (4.8) | (8.7) | (11.6) |
| EPS Diluted | (0.44) | (0.65) | (0.22) | (0.96) | - | - | - | - | (8.10) | (11.42) | (0.26) | 0.00 | 0.36 | - | - | - |
| Shares Basic | 26.5 | 20.6 | 17.5 | 9.6 | 4.1 | - | - | - | 0.5 | 0.2 | 8.0 | 2.5 | 1.7 | - | - | - |
| Shares Diluted | 26.5 | 20.6 | 17.5 | 9.6 | - | - | - | - | 0.5 | 0.2 | 8.0 | 90.0 | 1.7 | - | - | - |
| EBIT | (9.0) | (23.0) | (23.2) | (7.2) | (6.6) | (2.0) | (1.1) | (1.1) | (1.6) | (1.6) | (2.0) | 0.0 | (0.6) | (4.7) | (1.9) | (4.3) |