| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 122.8 | 124.7 | 113.5 | 120.3 |
| Cost of Revenue | 120.6 | 123.5 | 113.0 | 119.6 |
| Gross Profit | 2.2 | 1.3 | 0.5 | 0.7 |
| Operating Expenses | ||||
| Research & Development | 1.1 | 1.1 | 1.3 | 1.0 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 2.1 | 1.3 | 1.1 | |
| Operating Income | ||||
| Operating Income | (17.5) | (5.4) | (7.3) | (4.7) |
| Non-Operating | ||||
| Interest Income | - | - | 0.1 | 0.0 |
| Interest Expense | 2.1 | 2.7 | 2.1 | 1.7 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | - | - | - |
| Net Income From Continuing Ops | (16.6) | (11.1) | (10.5) | (6.2) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | - | - | - | - |
| EPS Diluted | - | - | - | - |
| Shares Basic | - | - | - | - |
| Supplementary Data | ||||
| EBITDA | (17.4) | (5.4) | (7.1) | (4.4) |
| EBIT | (17.5) | (5.4) | (7.3) | (4.7) |
| 1.4 |
| General & Administrative | 16.5 | 4.3 | 5.4 | 2.9 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.3 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 19.7 | 6.7 | 7.8 | 5.4 |
| - |
| Other Non-Operating Income | 0.9 | (5.7) | (3.2) | (1.5) |
| Pre-Tax Income | (16.6) | (11.1) | (10.5) | (6.2) |
| - |
| Net Income | (16.6) | (11.1) | (10.5) | (6.2) |
| Net Income Attributable To Parent | (16.5) | (10.9) | (10.2) | (5.6) |
| Less: Minority Interest | (0.1) | (0.3) | (0.4) | (0.6) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (16.5) | 32.5 | (21.6) | (18.7) |
| Shares Diluted | - | - | - | - |