| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 0.6 | 0.6 | 0.9 | 2.4 | 3.9 | 11.9 | 17.8 | 16.2 |
| Cost of Revenue | 0.5 | 0.4 | 0.3 | 2.4 | 2.1 | 1.3 | 1.9 | 1.5 |
| Gross Profit | 0.1 | 0.2 | 0.6 | (0.0) | 1.8 | 10.7 | 16.0 | 14.7 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | 1.8 | 2.8 | 2.9 | |||
| Operating Income | ||||||||
| Operating Income | (10.2) | (26.7) | (2.3) | (24.1) | (9.4) | 5.6 | 10.5 | 9.7 |
| Non-Operating | ||||||||
| Interest Income | 0.1 | 0.0 | 0.0 | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | 0.1 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.0 | - | - | - | - | 0.1 | (0.0) | 0.3 |
| Net Income From Continuing Ops | (12.0) | (26.9) | (1.8) | (23.7) | (6.7) | |||
| Per Share | ||||||||
| EPS Basic | (7.83) | (17.51) | (1.20) | (15.47) | (4.62) | 6.54 | 0.55 | - |
| EPS Diluted | (7.83) | (17.51) | (1.20) | (15.47) | (4.62) | 6.54 | ||
| Supplementary Data | ||||||||
| EBITDA | (9.9) | (26.4) | (1.9) | (23.7) | (9.1) | 6.1 | 10.8 | 9.7 |
| EBIT | (10.2) | (26.7) | (2.3) | (24.1) | (9.4) | 5.6 | ||
| 2.1 |
| 3.5 |
| 4.5 |
| Selling & Marketing | 0.3 | 0.4 | 0.4 | 0.8 | 1.1 | 0.9 | 0.4 | 0.5 |
| General & Administrative | 4.0 | 3.5 | 1.8 | 2.8 | - | - | - | - |
| Depreciation & Amortization | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.0 |
| Amortization of Intangibles | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 10.3 | 26.9 | 3.0 | 24.0 | 11.3 | 5.0 | 5.5 | 5.0 |
| 0.1 |
| 0.2 |
| Income From Equity Investments | 0.5 | (0.1) | (0.0) | - | - | - | - | - |
| Other Non-Operating Income | (1.8) | (0.1) | 0.5 | 0.3 | 2.7 | 1.4 | 0.7 | (0.2) |
| Pre-Tax Income | (12.0) | (26.9) | (1.8) | (23.7) | (6.7) | 7.1 | 11.2 | 9.5 |
| 6.9 |
| 11.2 |
| 9.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (12.0) | (26.9) | (1.8) | (23.7) | (6.7) | 6.9 | 11.2 | 9.2 |
| Net Income Attributable To Parent | (12.0) | (26.9) | (1.8) | (23.7) | (6.7) | 6.9 | 11.2 | 9.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (12.0) | (26.9) | (1.8) | (23.7) | (6.7) | 6.9 | 11.2 | 9.2 |
| 0.55 |
| - |
| Shares Basic | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.1 | 20.3 | - |
| Shares Diluted | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.1 | 20.3 | - |
| 10.5 |
| 9.7 |