| (in millions of USD, except per-share data) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 18.7 | 73.7 | 2.2 | 12.1 | 24.6 | 23.8 | 18.5 | 14.1 |
| Cost of Revenue | 17.2 | 72.5 | 1.0 | 5.8 | 11.2 | 7.5 | 6.1 | 5.3 |
| Gross Profit | 1.5 | 1.2 | 1.2 | 6.4 | 13.4 | 16.3 | 12.4 | 8.8 |
| Operating Expenses | ||||||||
| Research & Development | 3.2 | 2.6 | 2.7 | 11.2 | 0.2 | 1.0 | 0.3 | 0.4 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (4.5) | (28.9) | (7.9) | (51.2) | 10.2 | 9.5 | 8.3 | 5.9 |
| Non-Operating | ||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.2 | 0.2 |
| Interest Expense | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.2 | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | 0.0 | 1.1 | 0.0 | 1.7 | 0.5 | 0.6 | 1.0 |
| Net Income From Continuing Ops | (9.5) | (29.1) | (9.1) | (51.5) | 8.0 | |||
| Per Share | ||||||||
| EPS Basic | - | 0.30 | 0.03 | 0.00 | 0.21 | 0.26 | 0.24 | - |
| EPS Diluted | 16.29 | 97.93 | 119.42 | 0.00 | 0.21 | 0.26 | ||
| Supplementary Data | ||||||||
| EBITDA | (4.2) | (28.6) | (7.7) | (50.8) | 10.5 | 9.6 | 8.4 | 6.0 |
| EBIT | (4.5) | (28.9) | (7.9) | (51.2) | 10.2 | 9.5 | ||
| - |
| - |
| - |
| Selling & Marketing | - | 0.0 | 0.2 | 0.3 | 0.5 | 0.9 | 0.8 | 0.6 |
| General & Administrative | 2.8 | 13.8 | 6.2 | 31.3 | 2.5 | 4.9 | 3.1 | 1.9 |
| Depreciation & Amortization | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 |
| Amortization of Intangibles | - | 0.2 | 0.2 | 1.6 | 0.7 | 0.8 | 0.4 | 0.2 |
| Other Operating Expenses | (0.0) | 0.1 | 0.0 | (0.2) | (0.1) | 0.2 | - | - |
| Total Operating Expenses | 6.0 | 30.0 | 9.2 | 57.5 | 3.2 | 6.8 | 4.1 | 2.9 |
| 0.1 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (5.1) | (0.2) | (0.1) | (0.3) | (0.5) | 0.0 | 0.2 | 0.1 |
| Pre-Tax Income | (9.5) | (29.1) | (8.0) | (51.5) | 9.7 | 9.5 | 8.5 | 6.1 |
| 9.1 |
| 7.9 |
| 5.1 |
| Net Income From Discontinued Ops | - | - | (0.3) | (10.1) | 0.2 | - | - | - |
| Net Income | (9.5) | (21.7) | (9.4) | (60.1) | 8.3 | 9.1 | 7.9 | 5.1 |
| Net Income Attributable To Parent | (9.5) | (19.3) | (9.4) | (57.1) | 8.2 | 9.1 | 7.9 | 5.1 |
| Less: Minority Interest | - | - | - | (2.9) | 0.1 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (9.5) | (19.3) | (9.4) | (57.1) | 8.2 | 9.1 | 7.9 | 5.1 |
| 0.24 |
| - |
| Shares Basic | 0.6 | 0.3 | 0.1 | 5.1 | 3.9 | 35.1 | 33.0 | - |
| Shares Diluted | 0.6 | 0.3 | 0.1 | 5.8 | 4.0 | 35.1 | 33.0 | - |
| 8.3 |
| 5.9 |