| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 463.3 | 190.4 | 299.8 | 258.1 | 100.3 | 227.6 | 483.1 |
| Cost of Revenue | 432.3 | 179.2 | 296.1 | 250.6 | 102.8 | 98.8 | 166.0 |
| Gross Profit | 30.9 | 11.2 | 3.7 | 7.5 | (2.5) | 128.8 | 317.1 |
| Operating Expenses | |||||||
| Research & Development | 1.8 | 4.7 | 5.5 | 5.7 | 11.3 | 20.1 | 48.0 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (24.8) | (43.3) | (52.0) | (44.0) | (84.3) | (185.2) | (373.9) |
| Non-Operating | |||||||
| Interest Income | 0.0 | 0.0 | 0.1 | 0.6 | 6.9 | 2.1 | - |
| Interest Expense | 13.5 | 8.7 | 3.1 | 6.5 | 14.6 | 16.1 | - |
| Tax & Net | |||||||
| Income Tax Expense | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | (0.4) | 2.1 |
| Net Income From Continuing Ops | (37.5) | (51.2) | (20.0) | (22.6) | (109.4) | (190.3) | |
| Per Share | |||||||
| EPS Basic | 0.00 | (0.15) | - | - | - | - | (0.73) |
| EPS Diluted | 0.00 | (0.15) | - | - | - | - | (0.73) |
| Supplementary Data | |||||||
| EBITDA | (23.4) | (41.6) | (50.0) | (41.8) | (77.3) | (172.5) | (360.9) |
| EBIT | (24.8) | (43.3) | (52.0) | (44.0) | (84.3) | (185.2) | (373.9) |
| - |
| Selling & Marketing | 50.0 | 28.0 | 34.4 | 35.0 | 51.7 | 169.9 | 391.5 |
| General & Administrative | 12.8 | 24.6 | 24.0 | 23.8 | 42.4 | 57.6 | 251.2 |
| Depreciation & Amortization | 1.4 | 1.7 | 1.9 | 2.3 | 7.1 | 12.7 | 12.9 |
| Amortization of Intangibles | 7.5 | - | - | 0.0 | 0.0 | 1.0 | 0.8 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 64.5 | 56.9 | 65.9 | 64.5 | 119.5 | 314.3 | 691.0 |
| Income From Equity Investments | - | (0.8) | (0.0) | 0.1 | 2.4 | 4.3 | 0.4 |
| Other Non-Operating Income | - | - | - | - | - | - | - |
| Pre-Tax Income | (37.5) | (52.0) | (21.4) | (22.6) | (111.8) | (195.0) | (222.4) |
| (224.1) |
| Net Income From Discontinued Ops | - | - | - | - | 45.1 | (95.0) | - |
| Net Income | (37.5) | (51.2) | (20.0) | (22.6) | (64.3) | (285.3) | (224.1) |
| Net Income Attributable To Parent | (37.5) | (51.6) | (20.0) | (22.6) | (64.3) | (285.1) | (221.8) |
| Less: Minority Interest | - | 0.4 | (0.0) | - | (0.0) | (0.2) | (2.3) |
| Less: Preferred Dividends | - | - | (110.0) | - | - | - | - |
| Net Income To Common Shareholders | (39.7) | (336.9) | (130.0) | (22.6) | (64.3) | (285.1) | (347.7) |
| Shares Basic | 62,756.3 | 2,185.4 | 1,344.5 | 1,168.4 | 1,100.7 | 886.6 | 477.8 |
| Shares Diluted | 62,756.3 | 2,185.4 | 1,344.5 | 1,354.5 | 1,330.9 | 886.6 | 477.8 |