| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 0.3 | 1.3 | 4.8 | 16.6 | 10.6 | 1.4 | 0.5 | 0.2 | 0.1 |
| Cost of Revenue | 0.2 | 1.2 | 5.4 | 15.3 | 9.8 | 1.4 | 0.5 | 0.0 | 0.0 |
| Gross Profit | 0.1 | 0.2 | (0.6) | 1.3 | 0.8 | 0.0 | 0.0 | 0.1 | 0.0 |
| Operating Expenses | |||||||||
| Research & Development | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (3.0) | (3.5) | (6.3) | (4.6) | (12.6) | (17.6) | (0.5) | (1.4) | (1.3) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 4.2 | 4.0 | 4.4 | 8.4 | 53.2 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (8.7) | (6.2) | (7.4) | 6.2 | |||||
| Per Share | |||||||||
| EPS Basic | (4.44) | (4.88) | 0.00 | 0.00 | (0.04) | - | - | - | - |
| EPS Diluted | (4.44) | (4.88) | 0.00 | 0.00 | - | ||||
| Supplementary Data | |||||||||
| EBITDA | (2.8) | (3.2) | (6.0) | (4.5) | (12.6) | (17.6) | (0.5) | (1.4) | (1.3) |
| EBIT | (3.0) | (3.5) | (6.3) | (4.6) | (12.6) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | 0.6 | 0.4 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | 0.0 | 0.1 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.1 | 3.6 | 5.6 | 6.0 | 13.4 | 17.6 | 0.6 | 1.6 | 1.4 |
| - |
| 2.2 |
| 1.7 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (5.7) | (2.7) | (1.1) | 10.8 | (182.5) | (3.4) | 0.1 | 1.0 | (0.1) |
| Pre-Tax Income | (8.7) | (6.2) | (7.4) | 6.2 | (195.1) | (21.0) | (0.6) | (2.5) | - |
| (195.1) |
| (21.0) |
| (0.6) |
| (2.5) |
| (1.4) |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | (0.7) | (0.2) | - | - | - | - |
| Net Income | (8.7) | (6.2) | (7.4) | 5.5 | (195.3) | (21.0) | (0.6) | (2.5) | (1.4) |
| Net Income Attributable To Parent | (8.7) | (6.2) | (7.4) | 6.0 | (195.0) | (21.0) | (0.6) | (2.5) | (1.4) |
| Less: Minority Interest | - | - | - | (0.5) | (0.3) | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (8.7) | (6.2) | (7.4) | 6.0 | (195.0) | (21.0) | (0.6) | (2.5) | (1.4) |
| - |
| - |
| - |
| - |
| Shares Basic | 2.0 | 1.3 | 4,980.8 | 4,661.3 | 4,442.0 | - | - | - | - |
| Shares Diluted | 2.0 | 1.3 | 4,980.8 | 4,661.3 | - | - | - | - | - |
| (17.6) |
| (0.5) |
| (1.4) |
| (1.3) |