| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 0.0 | 2.9 | 6.3 | 6.3 | 80.5 | 24.2 | 99.1 | 101.1 | 63.3 |
| Cost of Revenue | - | 3.8 | 10.8 | 10.8 | 77.5 | 22.2 | 90.4 | 91.5 | 58.2 |
| Gross Profit | - | (0.9) | (4.6) | (4.6) | 3.0 | 2.0 | 8.7 | 9.7 | 5.1 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (3.0) | (14.8) | (28.3) | (28.3) | (3.5) | (3.4) | (0.5) | 7.0 | 3.5 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.4 | 0.7 |
| Interest Expense | 0.5 | 0.5 | 0.2 | 0.1 | 0.2 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | - | - | (1.0) | 0.2 | 0.2 | 0.7 | 0.9 |
| Net Income From Continuing Ops | (4.4) | (18.3) | (28.2) | (5.3) | |||||
| Per Share | |||||||||
| EPS Basic | (0.28) | (3.34) | - | (8.61) | - | - | 0.21 | 0.19 | 0.12 |
| EPS Diluted | (0.28) | (3.34) | - | (8.61) | - | ||||
| Supplementary Data | |||||||||
| EBITDA | (3.0) | (13.9) | (22.9) | - | - | - | 0.2 | 7.6 | 4.1 |
| EBIT | (3.0) | (14.8) | (28.3) | (28.3) | (3.5) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.1 | 3.8 | 2.9 | 2.9 | 1.6 | 2.5 | 0.5 | 1.0 | 0.5 |
| Depreciation & Amortization | 0.0 | 0.9 | 5.4 | - | - | - | 0.7 | 0.5 | 0.5 |
| Amortization of Intangibles | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.0 | 13.9 | 23.7 | 23.7 | 3.5 | 3.4 | 0.5 | 2.6 | 1.5 |
| 0.1 |
| 0.7 |
| 1.3 |
| 0.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.4) | (3.4) | 0.1 | 0.1 | (0.2) | (0.5) | 0.0 | (2.6) | (0.2) |
| Pre-Tax Income | (4.4) | (18.3) | (28.2) | (28.2) | (3.6) | (3.9) | (0.5) | 4.5 | 3.3 |
| (3.6) |
| (3.9) |
| (0.5) |
| 3.8 |
| 2.5 |
| Net Income From Discontinued Ops | - | - | - | 3.2 | (43.4) | (0.5) | 4.9 | 0.0 | - |
| Net Income | (4.4) | (18.3) | (28.2) | (28.2) | (47.1) | (4.4) | 4.4 | 3.8 | 2.5 |
| Net Income Attributable To Parent | (4.4) | (17.5) | (28.2) | 3.2 | (45.6) | (4.9) | 4.4 | 3.8 | 2.5 |
| Less: Minority Interest | 0.0 | (0.8) | - | (5.4) | (1.5) | 0.5 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.5) | (17.5) | (28.2) | (28.2) | (45.6) | (4.9) | 4.4 | 3.8 | 2.5 |
| - |
| 0.21 |
| 0.19 |
| 0.12 |
| Shares Basic | 23.1 | 5.2 | 3.3 | 3.3 | 1.1 | 22.4 | 20.3 | 20.0 | 20.0 |
| Shares Diluted | 23.1 | 5.2 | 3.3 | 3.3 | 1.1 | 22.4 | 20.9 | 20.1 | 20.0 |
| (3.4) |
| (0.5) |
| 7.0 |
| 3.5 |