| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 9.1 | 6.7 | 1.7 | 0.2 | 0.2 | 0.9 | 0.4 |
| Cost of Revenue | 5.5 | 3.3 | 0.5 | 0.4 | - | - | - |
| Gross Profit | 3.7 | 3.4 | 1.2 | (0.2) | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | 1.9 | 0.9 | |
| Operating Income | |||||||
| Operating Income | 3.7 | 3.4 | 1.2 | (0.2) | (2.9) | 0.1 | (0.5) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | 0.0 | - | - |
| Interest Expense | - | - | - | - | 0.1 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 0.1 | 0.1 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | (2.9) | (0.9) | (12.6) | (21.5) | (2.7) | 0.1 | |
| Per Share | |||||||
| EPS Basic | (1.21) | (0.39) | (5.32) | (9.56) | (0.15) | 0.00 | 0.01 |
| EPS Diluted | (1.21) | (0.39) | (5.32) | (9.56) | - | - | - |
| Supplementary Data | |||||||
| EBITDA | 7.2 | 6.0 | 1.7 | 6.1 | - | - | - |
| EBIT | 3.7 | 3.4 | 1.2 | (0.2) | (2.9) | 0.1 | (0.5) |
| 0.9 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 2.5 | 2.1 | 1.5 | 2.5 | - | - | - |
| Depreciation & Amortization | 3.5 | 2.6 | 0.4 | 6.3 | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | 0.5 | - | 4.5 | 0.6 | 1.9 | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | 0.1 | - | 0.8 |
| Pre-Tax Income | (2.8) | (0.8) | (12.6) | (21.5) | (2.7) | 0.1 | 0.3 |
| 0.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (2.9) | (0.9) | (12.6) | (21.5) | (2.7) | 0.1 | 0.3 |
| Net Income Attributable To Parent | (2.9) | (0.9) | (12.6) | (21.5) | (2.7) | 0.1 | 0.3 |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.9) | (0.9) | (12.6) | (21.5) | (2.7) | 0.1 | 0.3 |
| Shares Basic | 2.4 | 2.4 | 2.4 | 2.4 | 18.9 | 16.2 | 43.6 |
| Shares Diluted | 2.4 | 2.4 | 2.4 | 2.4 | - | - | - |