| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 35.6 | 51.0 | 57.9 | 40.2 | 19.8 | 12.5 | 10.9 |
| Cost of Revenue | 34.9 | 51.1 | 57.1 | 36.6 | 17.2 | 9.1 | 7.9 |
| Gross Profit | 0.6 | (0.2) | 0.8 | 3.6 | 2.6 | 3.4 | 3.0 |
| Operating Expenses | |||||||
| Research & Development | 0.0 | 0.1 | 1.0 | 1.0 | 0.4 | 0.3 | 0.6 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (11.0) | (12.5) | (6.2) | 0.5 | 0.6 | 2.0 | 1.2 |
| Non-Operating | |||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.7 | 0.2 | - | - |
| Interest Expense | 0.2 | 0.2 | 0.0 | 0.2 | 0.0 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 0.0 | (0.0) | (0.2) | (0.3) | (0.4) | 0.2 | 0.2 |
| Net Income From Continuing Ops | (11.1) | (14.0) | (5.6) | 2.2 | 1.3 | 2.3 | |
| Per Share | |||||||
| EPS Basic | (21.46) | (103.27) | (78.01) | 3.09 | 2.56 | 0.23 | 0.17 |
| EPS Diluted | (21.46) | (103.27) | (78.01) | 3.09 | 2.56 | 0.23 | 0.17 |
| Supplementary Data | |||||||
| EBITDA | (10.5) | (11.1) | (4.6) | 1.9 | 1.7 | 2.9 | 2.1 |
| EBIT | (11.0) | (12.5) | (6.2) | 0.5 | 0.6 | 2.0 | 1.2 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 2.7 | 3.2 | 5.7 | 2.1 | 1.4 | 0.9 | 0.9 |
| Depreciation & Amortization | 0.5 | 1.4 | 1.6 | 1.4 | 1.1 | 0.9 | 0.9 |
| Amortization of Intangibles | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 11.6 | 12.3 | 7.0 | (3.2) | (2.0) | 1.4 | 1.8 |
| Income From Equity Investments | 0.3 | 0.0 | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (1.6) | 0.3 | 2.1 | 1.2 | 0.5 | 0.6 |
| Pre-Tax Income | (11.1) | (14.0) | (5.8) | 2.5 | 1.7 | 2.5 | 1.8 |
| 1.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (11.1) | (14.0) | (5.6) | 2.2 | 1.3 | 2.3 | 1.7 |
| Net Income Attributable To Parent | (11.1) | (14.0) | (5.6) | 2.2 | 1.3 | 2.3 | 1.7 |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (11.1) | (14.0) | (5.6) | 2.2 | 0.3 | 2.3 | 1.7 |
| Shares Basic | 0.5 | 0.1 | 0.1 | 0.7 | 0.5 | 10.0 | 10.0 |
| Shares Diluted | 2.0 | 0.3 | 0.1 | 0.7 | 0.5 | 10.0 | 10.0 |