| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 614.6 | 464.9 | 481.0 | 537.3 | 916.4 | 802.0 | - | - |
| Cost of Revenue | 134.0 | 106.3 | 127.0 | 172.2 | 304.6 | 286.5 | - | - |
| Gross Profit | 480.7 | 358.6 | 354.0 | 365.2 | 611.8 | 515.6 | - | - |
| Operating Expenses | ||||||||
| Research & Development | 19.6 | 15.0 | 15.7 | 18.4 | 22.3 | 10.2 | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (26.6) | (113.0) | (128.6) | (134.7) | (254.9) | (411.1) | - | - |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | (0.0) | (0.4) | (0.5) | 0.4 | (0.1) | 1.1 | - | - |
| Net Income From Continuing Ops | (13.2) | (97.3) | (13.2) | (119.1) | (242.8) | |||
| Per Share | ||||||||
| EPS Basic | (0.01) | (0.05) | (0.05) | (0.05) | (0.10) | (0.73) | - | - |
| EPS Diluted | (0.01) | (0.05) | (0.05) | (0.05) | (0.10) | (0.73) | ||
| Supplementary Data | ||||||||
| EBITDA | (21.3) | (107.8) | (121.1) | (118.1) | (234.4) | (399.7) | - | - |
| EBIT | (26.6) | (113.0) | (128.6) | (134.7) | (254.9) | (411.1) | ||
| - |
| - |
| - |
| Selling & Marketing | 407.9 | 310.8 | 314.2 | 337.9 | 628.6 | 522.9 | - | - |
| General & Administrative | 43.4 | 60.9 | 70.6 | 104.4 | 147.7 | 328.4 | - | - |
| Depreciation & Amortization | 5.3 | 5.2 | 7.6 | 16.5 | 20.5 | 11.4 | - | - |
| Amortization of Intangibles | 7.0 | 15.4 | 8.6 | 8.2 | 8.0 | 0.5 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 507.2 | 471.6 | 482.6 | 499.9 | 866.7 | 926.7 | - | - |
| - |
| - |
| Income From Equity Investments | 0.8 | 0.2 | 1.4 | 1.8 | 0.9 | (0.0) | - | - |
| Other Non-Operating Income | 6.7 | 6.1 | 7.5 | 15.0 | 4.4 | - | - | - |
| Pre-Tax Income | (13.2) | (97.7) | (106.1) | (118.7) | (242.9) | (410.9) | - | - |
| (412.0) |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (13.2) | (97.3) | (13.2) | (119.1) | (242.8) | (412.0) | - | - |
| Net Income Attributable To Parent | (11.6) | (97.0) | (747.8) | (118.2) | (241.8) | (411.9) | - | - |
| Less: Minority Interest | (1.7) | (0.3) | (0.8) | (0.9) | (1.0) | (0.1) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (11.6) | (97.0) | (747.8) | (118.2) | (241.8) | (610.6) | - | - |
| - |
| - |
| Shares Basic | 1,862.6 | 2,025.1 | 2,195.8 | 2,372.7 | 2,526.8 | 833.7 | 450.5 | 271.3 |
| Shares Diluted | 1,862.6 | 2,025.1 | 2,195.8 | 2,372.7 | 2,526.8 | 833.7 | 450.5 | 271.3 |
| - |
| - |