| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 51.3 | 41.1 | - | 91.7 | 160.8 | 177.9 | 172.6 |
| Cost of Revenue | 50.2 | 39.2 | - | 100.0 | 147.4 | 177.2 | 182.6 |
| Gross Profit | 1.1 | 1.9 | - | (8.2) | 13.4 | 0.7 | (10.0) |
| Operating Expenses | |||||||
| Research & Development | - | 0.0 | - | 0.4 | 1.2 | 3.7 | 6.6 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (101.2) | (83.9) | (3.5) | (34.3) | (62.0) | (221.0) | (62.7) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 3.9 | 3.7 | 0.2 | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 0.0 | 0.1 | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (105.1) | (87.4) | (3.7) | 115.3 | (88.3) | (225.9) | |
| Per Share | |||||||
| EPS Basic | 0.00 | 0.00 | 0.00 | 0.01 | - | - | - |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.01 | - | - | - |
| Supplementary Data | |||||||
| EBITDA | - | (83.9) | - | (30.4) | (49.7) | (182.3) | (32.6) |
| EBIT | (101.2) | (83.9) | (3.5) | (34.3) | (62.0) | (221.0) | (62.7) |
| - |
| Selling & Marketing | 1.4 | 1.6 | 0.0 | 0.0 | 2.0 | 9.4 | 18.9 |
| General & Administrative | 4.6 | 2.3 | 3.5 | 8.7 | 33.7 | 15.1 | 15.1 |
| Depreciation & Amortization | - | 0.0 | - | 3.9 | 12.3 | 38.7 | 30.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | 0.4 | (1.1) | (2.9) | 2.3 | 0.3 |
| Total Operating Expenses | 102.3 | 85.8 | - | 126.0 | 222.8 | 399.0 | 235.3 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (3.9) | (3.4) | 0.0 | - | - | - | - |
| Pre-Tax Income | (105.1) | (87.3) | (3.7) | 115.3 | (88.3) | (225.9) | (69.7) |
| (69.7) |
| Net Income From Discontinued Ops | - | 55.1 | (6.0) | - | - | - | - |
| Net Income | (105.1) | (32.3) | (9.8) | 115.3 | (88.3) | (225.9) | (69.7) |
| Net Income Attributable To Parent | (105.1) | (32.3) | (9.8) | 115.3 | (88.3) | (225.9) | (69.7) |
| Less: Minority Interest | - | - | - | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (105.1) | (32.3) | (9.8) | 115.3 | (88.3) | (225.9) | (112.7) |
| Shares Basic | 50,254.3 | 238.2 | 28.1 | 1,025,842.4 | 146,069.3 | 1,351.1 | - |
| Shares Diluted | 50,254.3 | 238.2 | 28.1 | 1,025,842.4 | 146,069.3 | 1,351.1 | - |