| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 0.8 | 6.7 | 22.9 | 26.6 | 56.1 | 50.6 | 92.6 | 94.7 | - | - |
| Cost of Revenue | 0.8 | 2.1 | 9.7 | 10.2 | 13.4 | 13.6 | 26.8 | 26.7 | - | - |
| Gross Profit | 0.0 | 4.6 | 13.2 | 16.3 | 42.7 | 37.0 | 65.8 | 68.0 | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | 1.6 | 1.6 | 2.9 | 5.6 | 5.3 | 6.2 | 2.8 | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (4.9) | (12.3) | (17.0) | (17.3) | (17.4) | (26.3) | (37.5) | (9.9) | - | - |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | 0.0 | (0.8) | 0.0 | (0.2) | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | 6.1 | (25.8) | (11.7) | |||||||
| Per Share | ||||||||||
| EPS Basic | - | (0.05) | - | - | - | - | - | - | - | - |
| EPS Diluted | - | (0.05) | - | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | - | (17.0) | (16.9) | (26.0) | (37.0) | (9.7) | - | - |
| EBIT | (4.9) | (12.3) | (17.0) | (17.3) | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | 7.5 | 22.1 | 18.5 | 43.1 | 42.9 | 82.2 | 62.8 | - | - |
| General & Administrative | 5.0 | 7.3 | 6.3 | 9.4 | 11.4 | 15.1 | 14.9 | 12.3 | - | - |
| Depreciation & Amortization | - | - | - | 0.3 | 0.5 | 0.3 | 0.5 | 0.2 | - | - |
| Amortization of Intangibles | - | - | - | 0.3 | 0.6 | 0.6 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5.0 | 16.9 | 30.2 | 33.6 | 60.1 | 63.3 | 103.3 | 77.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | 7.0 | 0.1 | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | 0.7 | 2.5 | 0.8 | 1.4 | 0.5 | 0.8 | (0.1) | - | - |
| Pre-Tax Income | 6.1 | (25.8) | (11.7) | (24.9) | (16.0) | (25.2) | (36.1) | (10.9) | - | - |
| (24.1) |
| (16.0) |
| (25.1) |
| (36.1) |
| (10.9) |
| - |
| - |
| Net Income From Discontinued Ops | (5.8) | - | - | - | - | 0.0 | 0.0 | (0.5) | - | - |
| Net Income | 0.3 | (25.8) | (11.7) | (24.1) | (16.0) | (25.1) | (36.1) | (11.4) | - | - |
| Net Income Attributable To Parent | 0.3 | (25.8) | (11.7) | (24.1) | (16.0) | (25.1) | (36.1) | (11.4) | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | 5.1 | - | - |
| Net Income To Common Shareholders | 0.3 | (25.8) | (11.7) | (24.1) | (16.0) | (25.0) | (36.0) | (16.5) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 569.1 | 520.2 | 406.8 | 319.5 | 306.8 | 304.4 | 294.9 | 121.9 | 94.9 | 89.4 |
| Shares Diluted | 569.1 | 520.2 | 406.8 | 319.5 | 306.8 | 304.4 | 294.9 | 121.9 | 94.9 | 89.4 |
| (17.4) |
| (26.3) |
| (37.5) |
| (9.9) |
| - |
| - |