| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 79.7 | 47.5 | 11.3 |
| Cost of Revenue | - | - | - |
| Gross Profit | - | - | - |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 8.0 | 4.3 | 2.7 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 15.0 | 3.2 | (7.6) |
| Non-Operating | |||
| Interest Income | 0.3 | 0.1 | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 2.3 | 0.6 | (1.3) |
| Net Income From Continuing Ops | (2.3) | (0.6) | 1.3 |
| Net Income From Discontinued Ops | 26.8 | 5.0 | (7.9) |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.84 | 0.23 | (0.34) |
| EPS Diluted | 0.75 | 0.23 | (0.34) |
| Shares Basic | 22.1 | 19.3 | 19.3 |
| Shares Diluted | 24.8 | ||
| Supplementary Data | |||
| EBITDA | 16.0 | 4.0 | (7.1) |
| EBIT | 15.0 | 3.2 | (7.6) |
| 18.9 |
| 9.1 |
| 6.3 |
| Depreciation & Amortization | 1.0 | 0.8 | 0.5 |
| Amortization of Intangibles | 0.1 | - | - |
| Other Operating Expenses | 0.0 | 0.1 | (0.0) |
| Total Operating Expenses | 64.7 | 44.3 | 18.9 |
| 5.7 |
| 1.8 |
| (0.3) |
| Pre-Tax Income | 26.8 | 5.0 | (7.9) |
| 24.4 |
| 4.4 |
| (6.6) |
| Net Income Attributable To Parent | 24.4 | 4.4 | (6.6) |
| Less: Minority Interest | 5.9 | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 18.5 | 4.4 | (6.6) |
| 19.4 |
| 19.3 |