| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 154.3 | 231.4 | 92.4 | 260.0 | 290.8 | 50.3 | 11.6 | 24.9 | 87.7 | 55.9 | 56.1 |
| Cost of Revenue | 152.0 | 224.4 | 78.2 | 270.6 | 277.9 | 37.3 | 9.5 | 24.6 | - | - | - |
| Gross Profit | 2.3 | 7.0 | 14.2 | (10.6) | 12.9 | 13.0 | 2.1 | 0.3 | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 85.4 | 17.0 | |||||||||
| Operating Income | |||||||||||
| Operating Income | (98.6) | (21.6) | (4.8) | (214.5) | (43.1) | (1.9) | 1.8 | (0.2) | - | - | - |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | 0.4 | - | - | 0.1 | 0.3 | 0.0 | 0.0 | 0.1 |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (0.0) | 0.2 | 0.6 | 0.5 | 0.0 | 0.1 | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (97.3) | (16.2) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (6.02) | (4.49) | (4.04) | (2.96) | (0.03) | 0.01 | 0.02 | (0.00) | (2.48) | (2.46) | (2.05) |
| EPS Diluted | (6.02) | (4.49) | (4.04) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (89.9) | (10.7) | 0.2 | (206.6) | (37.9) | (1.9) | 1.8 | (0.2) | - | - | - |
| EBIT | (98.6) | (21.6) | (4.8) | ||||||||
| 7.1 |
| 189.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | 12.4 | 34.7 | 45.3 | 30.0 | 34.2 |
| General & Administrative | 88.4 | 18.1 | 11.1 | 180.7 | 21.8 | 1.9 | 0.4 | 0.5 | 54.1 | 36.7 | 30.4 |
| Depreciation & Amortization | 8.7 | 10.9 | 5.0 | 8.0 | 5.2 | 0.0 | 0.0 | 0.0 | 2.3 | 1.4 | 1.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1.3 | 5.6 | (1.0) | (15.6) | (9.4) | (5.6) | 0.0 | 0.0 | - | - | - |
| Total Operating Expenses | 100.9 | 28.6 | 19.0 | 204.0 | 56.0 | 1.9 | 0.4 | 0.5 | 124.8 | 89.2 | 83.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.3 | 5.6 | (1.0) | (15.1) | (9.4) | 0.1 | 21.0 | 1.3 | 0.5 | (0.0) | (2.5) |
| Pre-Tax Income | (97.3) | (16.0) | (5.8) | (229.7) | - | - | (6.3) | (65.5) | (36.5) | (33.4) | (30.0) |
| (6.4) |
| (229.2) |
| (52.6) |
| 7.5 |
| 1.5 |
| (0.1) |
| (36.6) |
| (33.4) |
| (30.0) |
| Net Income From Discontinued Ops | - | 0.0 | - | (0.3) | 3.4 | 11.9 | - | - | - | - | - |
| Net Income | (97.3) | (16.2) | (6.4) | (230.2) | (52.4) | (7.5) | 1.5 | (0.1) | (36.6) | (33.4) | (30.0) |
| Net Income Attributable To Parent | (97.3) | (13.6) | (3.7) | (229.4) | (49.3) | 4.4 | 1.5 | (0.1) | (36.6) | (33.4) | (30.0) |
| Less: Minority Interest | (0.0) | (2.6) | (2.8) | (1.0) | 0.2 | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (97.3) | (13.6) | (3.7) | (229.4) | (49.3) | 4.4 | 1.5 | (66.5) | (121.6) | (40.4) | (33.2) |
| (2.96) |
| (0.03) |
| 0.01 |
| 0.02 |
| (0.00) |
| (2.48) |
| (2.46) |
| (2.05) |
| Shares Basic | 16.2 | 3.0 | 0.9 | 77.6 | 2,340.5 | 326.0 | 59.3 | 59.3 | 49.1 | 16.4 | 16.2 |
| Shares Diluted | 16.2 | 3.0 | 0.9 | 77.6 | 2,775.0 | 489.0 | 59.3 | 59.3 | 49.1 | 16.4 | 16.2 |
| (214.5) |
| (43.1) |
| (1.9) |
| 1.8 |
| (0.2) |
| - |
| - |
| - |