| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 16.5 | 12.8 | 11.6 | 13.2 |
| Cost of Revenue | 14.6 | 11.4 | 10.8 | 11.6 |
| Gross Profit | 1.9 | 1.4 | 0.8 | 1.5 |
| Operating Expenses | ||||
| Research & Development | 0.2 | 0.2 | 0.3 | 0.5 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (9.6) | 0.1 | (0.7) | (1.4) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | (0.0) | 0.0 | 0.0 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (9.5) | 0.0 | (1.1) | (1.3) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (5.04) | (0.02) | (2.66) | (0.13) |
| EPS Diluted | (5.04) | (0.02) | (2.66) | (0.13) |
| Shares Basic | 1.9 | 0.4 | 0.4 | 10.0 |
| Supplementary Data | ||||
| EBITDA | (9.6) | 0.1 | (0.7) | (1.4) |
| EBIT | (9.6) | 0.1 | (0.7) | (1.4) |
| - |
| General & Administrative | 10.3 | 0.9 | 1.1 | 2.2 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 11.5 | 1.3 | 1.5 | 2.9 |
| - |
| Other Non-Operating Income | 0.1 | (0.0) | (0.3) | 0.1 |
| Pre-Tax Income | - | 0.0 | (1.0) | (1.3) |
| - |
| Net Income | (9.5) | 0.0 | (1.1) | (1.3) |
| Net Income Attributable To Parent | (9.5) | (0.0) | (1.0) | (1.3) |
| Less: Minority Interest | 0.1 | 0.0 | (0.0) | (0.1) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (9.5) | (0.0) | (1.0) | (1.3) |
| Shares Diluted | 1.9 | 0.4 | 0.4 | 10.0 |