| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 28.2 | 0.3 | 0.8 | 2.7 | 9.1 | 23.4 | 26.0 | 24.5 | 23.8 | 16.5 | 50.9 | 75.9 | 92.8 | 293.0 | 277.8 | 236.5 | - |
| Cost of Revenue | 28.9 | 0.3 | 1.4 | 3.1 | 12.7 | 19.6 | 33.6 | 32.6 | 59.0 | 49.0 | 89.6 | 96.6 | 97.7 | 250.6 | 244.5 | 197.9 | 147.5 |
| Gross Profit | (0.7) | 0.0 | (0.5) | (0.4) | (3.6) | 3.8 | (7.6) | (8.1) | (35.2) | (32.5) | (38.7) | (20.7) | (5.0) | 42.4 | 33.4 | 38.6 | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 44.3 | 1.8 | 0.5 | 0.0 | 0.4 | 0.7 | 1.2 | 1.1 | 0.7 | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (45.1) | (1.8) | (0.5) | (7.4) | (13.8) | (9.2) | (33.4) | (48.8) | (178.8) | (89.8) | (76.1) | (55.5) | (30.8) | (33.9) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 1.2 | 0.7 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | 0.0 | 0.0 | 0.3 | (10.2) | 0.7 | 0.2 | 0.6 | 4.5 | 6.4 | (1.5) | (0.5) | 2.5 | 0.3 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (19.26) | (121.89) | (8.73) | (1.71) | (3.95) | 2.39 | (0.25) | - | (1.25) | (0.52) | 1.23 | (0.22) | (0.09) | (0.26) | (0.07) | (0.04) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (35.9) | (1.7) | 0.4 | (4.5) | (9.8) | (7.9) | (32.4) | (47.2) | (167.3) | (77.4) | (70.8) | (49.6) | (19.7) | (12.5) | 5.6 | 8.6 | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | 0.6 | 1.4 | 2.0 | 2.5 | 4.4 | 7.5 | 12.7 | 12.1 | 9.6 | 12.9 | 9.2 | 18.0 | 18.2 | 18.1 | 13.4 |
| General & Administrative | - | 6.6 | 2.7 | 5.5 | 7.9 | 9.8 | 20.2 | 31.5 | 62.8 | 44.4 | 27.1 | 20.6 | 15.1 | 21.8 | 22.0 | 24.6 | 34.9 |
| Depreciation & Amortization | 9.2 | 0.0 | 1.0 | 2.8 | 4.0 | 1.3 | 1.0 | 1.6 | 11.5 | 12.5 | 5.3 | 5.8 | 11.1 | 21.4 | 21.3 | 19.7 | 16.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 44.3 | 1.8 | 0.5 | 6.9 | 10.2 | 13.1 | 25.8 | 40.7 | 143.6 | 57.3 | 36.7 | 33.5 | 24.3 | 70.0 | 41.9 | 43.8 | 48.4 |
| (15.7) |
| (11.2) |
| (46.5) |
| 2.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | (3.7) | 0.1 | (2.7) | (3.0) | (2.9) | (2.7) | (52.3) | (2.6) | (0.0) | 2.4 | (0.2) | (0.1) | 0.0 | 0.2 | 0.3 | 0.2 |
| Other Non-Operating Income | (33.9) | (0.6) | 0.0 | 1.4 | (5.3) | 5.4 | 0.2 | (44.5) | 0.3 | 5.1 | 1.4 | 1.0 | 0.7 | 2.8 | 1.8 | 0.9 | 1.2 |
| Pre-Tax Income | (78.9) | (2.3) | (0.5) | (6.0) | (19.1) | (3.8) | (33.2) | (93.3) | (178.5) | (84.8) | (74.2) | (53.4) | (30.3) | (29.8) | (12.7) | (8.6) | (43.2) |
| (0.7) |
| (6.0) |
| Net Income From Continuing Ops | (78.9) | (2.3) | 0.1 | (6.0) | (19.4) | 6.4 | (33.9) | (93.4) | (179.2) | (89.2) | (78.3) | (52.1) | (29.9) | (32.3) | (12.9) | (7.9) | (37.2) |
| Net Income From Discontinued Ops | 50.9 | (11.3) | 0.3 | (6.3) | 1.6 | - | - | - | 0.0 | 0.0 | 221.2 | 20.3 | 18.3 | - | - | - | - |
| Net Income | (28.1) | (13.6) | (0.2) | (12.3) | (17.8) | 6.4 | (33.9) | (93.4) | (179.2) | (89.2) | 142.9 | (31.8) | (11.5) | (32.2) | (12.7) | (7.6) | (37.0) |
| Net Income Attributable To Parent | (28.1) | (13.7) | (0.6) | (13.3) | (17.3) | 7.5 | (31.5) | (90.1) | (156.5) | (65.6) | 149.6 | (25.7) | (10.6) | (32.7) | (9.6) | (4.9) | (37.2) |
| Less: Minority Interest | 0.0 | 0.0 | 0.4 | 1.0 | (0.5) | (1.1) | (2.4) | (3.3) | (22.7) | (23.6) | - | (6.1) | (0.9) | 0.5 | (3.1) | (2.7) | 0.2 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (28.1) | (13.7) | (0.6) | (13.3) | (17.3) | 7.5 | (31.5) | (90.1) | (156.5) | (65.6) | 149.6 | (25.7) | (10.6) | (32.7) | (9.6) | (4.9) | (37.2) |
| (0.28) |
| EPS Diluted | (19.26) | (121.89) | (8.73) | (1.71) | (3.95) | 2.39 | (0.25) | - | (1.25) | (0.52) | 1.16 | (0.22) | (0.09) | (0.26) | (0.07) | (0.04) | (0.28) |
| Shares Basic | 1.5 | 0.1 | 0.1 | 7.8 | 4.4 | 3.1 | 125.7 | - | 125.6 | 125.3 | 121.7 | 119.3 | 120.4 | 124.3 | 129.5 | 131.3 | 131.3 |
| Shares Diluted | 1.5 | 0.1 | 0.1 | 7.8 | 4.4 | 3.1 | 125.7 | - | 125.6 | 125.3 | 129.4 | 119.3 | 120.4 | 124.3 | 129.5 | 131.3 | 131.3 |
| (30.0) |
| EBIT | (45.1) | (1.8) | (0.5) | (7.4) | (13.8) | (9.2) | (33.4) | (48.8) | (178.8) | (89.8) | (76.1) | (55.5) | (30.8) | (33.9) | (15.7) | (11.2) | (46.5) |