| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 82.6 | 70.4 | 62.2 | 26.6 | 66.9 | 69.0 | 327.6 | 325.8 | 336.9 | 1,519.3 | 1,180.2 | 569.7 |
| Cost of Revenue | 34.7 | 21.3 | 20.8 | 13.6 | 40.0 | 36.3 | 172.4 | 154.9 | 157.4 | 1,429.0 | 1,123.0 | 533.3 |
| Gross Profit | 47.9 | 49.1 | 41.4 | 13.0 | 26.9 | 32.7 | 155.3 | 170.9 | 179.5 | 90.3 | 57.2 | 36.4 |
| Operating Expenses | ||||||||||||
| Research & Development | 8.4 | 7.2 | 8.0 | 7.4 | 8.6 | 15.4 | 43.6 | 45.8 | 83.2 | 86.6 | 46.0 | 16.9 |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 1.6 | 8.7 | (14.3) | (30.5) | (28.5) | (205.5) | (125.1) | (50.8) | (135.8) | (362.9) | (224.6) | (76.2) |
| Non-Operating | ||||||||||||
| Interest Income | 3.7 | 2.7 | 0.8 | 3.9 | 7.9 | 0.5 | 22.5 | 22.2 | 20.0 | 12.6 | 11.8 | 5.0 |
| Interest Expense | 0.3 | 0.5 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 0.2 | 0.1 | 0.2 | (0.1) | 0.0 | (1.0) | 0.1 | 0.0 | 2.4 | (0.2) | (0.1) | - |
| Net Income From Continuing Ops | 4.2 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 0.01 | 0.03 | (0.04) | (0.08) | (0.05) | - | - | - | - | - | - | - |
| EPS Diluted | 0.01 | 0.03 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 2.3 | 9.5 | (12.7) | (28.3) | (24.6) | (185.9) | (112.5) | (41.0) | (125.7) | (353.3) | (220.3) | (74.5) |
| EBIT | 1.6 | 8.7 | ||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 27.7 | 24.7 | 16.6 | 15.0 | 23.6 | 57.0 | 132.6 | 113.2 | 137.4 | 274.9 | 178.2 | 70.0 |
| General & Administrative | 10.3 | 12.0 | 15.9 | 15.8 | 27.3 | 170.0 | 107.6 | 70.9 | 98.0 | 94.9 | 59.5 | 26.9 |
| Depreciation & Amortization | 0.7 | 0.9 | 1.7 | 2.2 | 3.9 | 19.6 | 12.6 | 9.7 | 10.1 | 9.6 | 4.3 | 1.8 |
| Amortization of Intangibles | - | - | - | - | - | 10.2 | 22.3 | 22.3 | 23.1 | 20.9 | 8.9 | 0.2 |
| Other Operating Expenses | 0.1 | 3.5 | 1.0 | 11.0 | 4.1 | 4.3 | 3.5 | - | - | - | - | - |
| Total Operating Expenses | 46.3 | 40.4 | 55.7 | 43.5 | 55.4 | 238.2 | 280.4 | 221.7 | 315.3 | 453.2 | 281.8 | 112.7 |
| 0.5 |
| 0.7 |
| 1.2 |
| 4.9 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | 0.1 | 0.2 | (0.1) | 0.0 | 0.1 | 0.1 | 0.3 | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | 1.4 | 1.0 | 0.9 | 0.5 | (0.0) | 2.7 | 1.2 | (0.0) | (0.4) | (0.2) | (0.1) |
| Pre-Tax Income | (4.4) | 11.4 | (14.0) | (29.6) | (20.3) | (207.1) | (105.0) | (29.0) | (116.1) | (352.1) | (225.8) | (72.2) |
| 11.5 |
| (14.2) |
| (29.4) |
| (20.2) |
| (205.9) |
| (104.8) |
| (29.0) |
| (118.6) |
| (351.8) |
| (225.8) |
| (72.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4.2 | 11.5 | (14.2) | (29.4) | (20.2) | (205.9) | (104.8) | (29.0) | (118.6) | (351.8) | (225.8) | (72.2) |
| Net Income Attributable To Parent | 4.5 | 10.6 | (14.0) | (28.0) | (19.1) | (200.5) | (99.8) | (27.0) | (117.9) | (349.6) | (225.3) | (72.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | (2.2) | (0.5) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 2.5 |
| Net Income To Common Shareholders | 4.5 | 10.6 | (14.0) | (28.0) | (19.1) | (200.5) | (100.4) | (27.3) | (118.8) | (349.6) | (225.3) | (74.7) |
| (0.04) |
| (0.08) |
| (0.05) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 340.7 | 361.5 | 371.5 | 371.2 | 370.9 | 370.2 | 369.5 | - | - | - | - | - |
| Shares Diluted | 343.0 | 363.7 | 371.5 | 371.2 | 370.9 | 370.2 | 369.5 | - | - | - | - | - |
| (14.3) |
| (30.5) |
| (28.5) |
| (205.5) |
| (125.1) |
| (50.8) |
| (135.8) |
| (362.9) |
| (224.6) |
| (76.2) |