| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 3.4 | 1.8 | 0.0 | 0.2 | 3.6 | 8.3 | 17.0 | 29.3 | 25.9 | 32.4 | 17.4 |
| Cost of Revenue | 2.2 | 1.0 | 0.0 | 0.2 | 3.2 | 6.3 | 11.8 | 15.3 | 11.0 | 18.4 | 9.3 |
| Gross Profit | 1.2 | 0.8 | 0.0 | 0.0 | 0.4 | 2.0 | 5.2 | 14.0 | 14.9 | 14.1 | 8.1 |
| Operating Expenses | |||||||||||
| Research & Development | 0.4 | 0.5 | - | 1.0 | 0.3 | 0.3 | 0.4 | 0.7 | 0.5 | 0.5 | 0.5 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (11.7) | (4.1) | (6.5) | (5.9) | (12.0) | (6.6) | (4.7) | 4.8 | 7.7 | 8.2 | 3.6 |
| Non-Operating | |||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Interest Expense | 1.0 | 0.0 | 0.1 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | (0.0) | 0.0 | 0.6 | 0.4 | 1.0 | 2.1 | 2.0 | 0.3 |
| Net Income From Continuing Ops | (12.6) | (8.3) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (25.84) | (50.92) | (972.08) | (377.10) | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (11.4) | (4.1) | (6.5) | (5.2) | (11.1) | (5.7) | (3.9) | 6.4 | 9.1 | 9.6 | 4.8 |
| EBIT | (11.7) | (4.1) | (6.5) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.8 | 0.3 | 0.0 | 3.8 | 0.8 | 1.1 | 1.0 | - | - | - | - |
| General & Administrative | 2.9 | 3.9 | 6.5 | 5.8 | 4.6 | 4.0 | 3.3 | 5.0 | 4.1 | 2.7 | 2.6 |
| Depreciation & Amortization | 0.3 | 0.0 | 0.0 | 0.6 | 0.9 | 0.9 | 0.8 | 1.6 | 1.4 | 1.4 | 1.3 |
| Amortization of Intangibles | 0.2 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 12.9 | 5.0 | 6.5 | 5.9 | 12.4 | 8.6 | 10.0 | 9.3 | 7.2 | 5.9 | 4.5 |
| 0.3 |
| 0.1 |
| 0.9 |
| 0.7 |
| 1.1 |
| 1.0 |
| 1.5 |
| 1.0 |
| Income From Equity Investments | - | 0.1 | (0.1) | (0.0) | - | - | (2.2) | - | - | - | - |
| Other Non-Operating Income | (0.9) | (4.2) | (0.0) | (0.6) | (8.5) | 1.9 | (0.4) | (1.1) | (0.8) | (1.7) | (0.9) |
| Pre-Tax Income | (12.6) | (8.3) | (6.5) | (6.5) | (20.5) | (4.7) | (5.1) | 3.7 | 6.8 | 6.5 | 2.7 |
| (6.5) |
| (6.5) |
| (20.5) |
| (5.3) |
| (5.6) |
| 2.7 |
| 4.7 |
| 4.5 |
| 2.4 |
| Net Income From Discontinued Ops | - | (0.1) | (9.5) | (8.9) | 1.6 | 7.6 | 9.5 | (1.9) | (1.9) | - | - |
| Net Income | (12.6) | (8.4) | (16.1) | (15.4) | (22.1) | (12.9) | (15.1) | 4.6 | 6.6 | 4.5 | 2.4 |
| Net Income Attributable To Parent | (12.3) | (8.4) | (15.6) | (14.6) | (22.1) | (12.9) | (15.1) | 4.5 | 6.0 | 4.1 | 2.3 |
| Less: Minority Interest | (0.3) | (0.0) | (0.4) | (0.8) | - | (1.1) | (0.3) | 0.1 | 0.7 | 0.4 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (12.3) | (8.4) | (15.6) | (15.4) | (22.1) | (12.9) | (15.1) | 4.6 | 6.6 | 4.1 | 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 0.5 | 0.2 | 0.0 | 0.0 | 26.2 | 24.1 | 22.9 | - | - | - | - |
| Shares Diluted | 0.5 | 0.2 | 0.0 | 0.0 | 26.2 | 24.1 | - | - | - | - | - |
| (5.9) |
| (12.0) |
| (6.6) |
| (4.7) |
| 4.8 |
| 7.7 |
| 8.2 |
| 3.6 |