| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 8.7 | 2.8 | - | 16.5 | 6.8 | - | 43.7 | 45.7 | 45.0 |
| Cost of Revenue | 9.0 | 2.0 | - | 8.5 | 4.1 | - | 39.1 | 39.0 | 44.0 |
| Gross Profit | (0.2) | 0.8 | - | 8.0 | 2.6 | - | 4.6 | 6.7 | 1.1 |
| Operating Expenses | |||||||||
| Research & Development | - | - | 0.1 | 68.3 | 0.8 | 0.1 | 0.2 | 1.2 | 0.8 |
| Selling General & Administrative | 5.2 | 7.1 | 15.0 | 13.9 | |||||
| Operating Income | |||||||||
| Operating Income | (33.4) | (27.0) | (37.8) | (78.9) | (9.7) | (5.2) | (6.7) | (2.3) | (8.8) |
| Non-Operating | |||||||||
| Interest Income | 0.6 | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 |
| Interest Expense | 3.6 | 0.1 | 0.0 | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | 37.8 | 77.2 | 9.6 | 5.2 | 6.7 | - | - |
| Net Income From Continuing Ops | (43.0) | (26.9) | (37.8) | (77.2) | |||||
| Per Share | |||||||||
| EPS Basic | (111.67) | (1,763.56) | (10,321.70) | (19.90) | (0.14) | (0.44) | (1.14) | (0.78) | (4.87) |
| EPS Diluted | (111.67) | (1,763.56) | (10,321.70) | (19.90) | (4.84) | ||||
| Supplementary Data | |||||||||
| EBITDA | (30.4) | (27.0) | (37.8) | (77.5) | (8.1) | (5.2) | (6.7) | (2.3) | (7.6) |
| EBIT | (33.4) | (27.0) | (37.8) | (78.9) | (9.7) | ||||
| 5.7 |
| 1.6 |
| 2.1 |
| 0.9 |
| 5.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2.9 | 0.0 | 0.0 | 1.4 | 1.5 | 0.0 | 0.0 | 0.0 | 1.2 |
| Amortization of Intangibles | 2.4 | 4.2 | 5.8 | 4.5 | 2.2 | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| - |
| 2.0 |
| 1.4 |
| 0.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (9.6) | 0.1 | (0.0) | 1.7 | 0.0 | (0.0) | (0.0) | (0.0) | (2.3) |
| Pre-Tax Income | (43.0) | (26.9) | (37.8) | (77.2) | (8.2) | (5.2) | (6.7) | (2.3) | (11.0) |
| (9.6) |
| (5.2) |
| (6.7) |
| (2.3) |
| (11.0) |
| Net Income From Discontinued Ops | - | - | - | - | (1.4) | (6.5) | (7.7) | (5.1) | - |
| Net Income | (43.0) | (26.9) | (37.8) | (77.2) | (8.2) | (11.6) | (14.4) | (7.4) | (11.0) |
| Net Income Attributable To Parent | (43.0) | (26.9) | (37.8) | (77.2) | (8.2) | (11.6) | (14.4) | (7.4) | (11.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (43.0) | (26.9) | (37.8) | (77.2) | (8.2) | (11.6) | (14.4) | (7.4) | (11.0) |
| (39.95) |
| (1.32) |
| (1.73) |
| (4.87) |
| Shares Basic | 0.4 | 0.0 | 0.0 | 3.9 | 1.7 | 0.3 | 5.8 | 2.9 | 2.3 |
| Shares Diluted | 0.4 | 0.0 | 0.0 | 3.9 | 1.7 | 0.3 | 5.8 | 2.9 | 2.3 |
| (5.2) |
| (6.7) |
| (2.3) |
| (8.8) |