| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 45.3 | 57.2 | 90.2 | 167.3 | 338.2 | 847.5 | 1,676.6 |
| Cost of Revenue | 25.2 | 28.9 | 46.9 | 94.5 | 210.8 | 603.8 | 1,328.6 |
| Gross Profit | 20.1 | 28.3 | 43.3 | 72.9 | 127.4 | 243.7 | 348.0 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (20.5) | (18.7) | (11.4) | (11.4) | 2.7 | (14.9) | (42.9) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 0.1 | 0.3 | 1.1 | 3.6 | 9.5 | 6.0 | (2.4) |
| Net Income From Continuing Ops | (19.1) | (16.9) | (23.3) | (20.1) | 20.8 | (23.2) | |
| Per Share | |||||||
| EPS Basic | (0.01) | (0.01) | (0.01) | (0.01) | 0.01 | (0.01) | (0.13) |
| EPS Diluted | (0.01) | (0.01) | (0.01) | (0.01) | 0.01 | (0.01) | (0.13) |
| Supplementary Data | |||||||
| EBITDA | (18.9) | (17.5) | (10.4) | (10.3) | 5.2 | (11.7) | (40.0) |
| EBIT | (20.5) | (18.7) | (11.4) | (11.4) | 2.7 | (14.9) | (42.9) |
| - |
| Selling & Marketing | 14.7 | 13.3 | 17.0 | 31.1 | 46.5 | 123.5 | 170.6 |
| General & Administrative | 18.1 | 17.9 | 17.0 | 21.1 | 35.5 | 40.1 | 39.9 |
| Depreciation & Amortization | 1.6 | 1.2 | 0.9 | 1.1 | 2.5 | 3.2 | 2.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | 0.5 | (0.7) | (1.0) | (1.0) | (2.5) | (0.6) | (0.5) |
| Other Non-Operating Income | (0.6) | 0.1 | (0.3) | 0.3 | 17.7 | (0.2) | 7.5 |
| Pre-Tax Income | (19.5) | (15.9) | (21.1) | (15.4) | 32.8 | (16.6) | (19.7) |
| (17.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (19.1) | (16.9) | (23.3) | (20.1) | 20.8 | (23.2) | (17.8) |
| Net Income Attributable To Parent | (19.1) | (16.9) | (23.3) | (20.0) | 20.7 | (22.4) | (18.1) |
| Less: Minority Interest | - | (0.0) | 0.0 | (0.0) | 0.1 | (0.8) | 0.3 |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (19.1) | (16.9) | (23.3) | (20.0) | 20.7 | (22.4) | (238.1) |
| Shares Basic | 1,970.4 | 1,967.5 | 1,971.1 | 2,088.3 | 1,971.1 | 2,125.9 | 1,818.5 |
| Shares Diluted | 1,970.4 | 1,967.5 | 1,971.1 | 2,088.3 | 1,971.1 | 2,125.9 | 1,818.5 |