| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 49.4 | 50.5 | 66.0 | 63.8 | 74.5 | 46.2 | 51.1 | 45.8 |
| Cost of Revenue | 38.3 | 37.9 | 47.6 | 44.4 | 48.3 | 30.1 | 31.8 | 27.0 |
| Gross Profit | 11.1 | 12.5 | 18.4 | 19.4 | 26.2 | 16.1 | 19.4 | 18.8 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (8.3) | (15.8) | (25.5) | (0.9) | 9.1 | 7.5 | 13.7 | 13.0 |
| Non-Operating | ||||||||
| Interest Income | 1.7 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 |
| Interest Expense | - | - | 0.8 | 0.3 | 0.0 | 0.0 | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | 0.0 | 0.3 | 2.1 | 3.7 | 1.9 | 3.6 | 3.2 |
| Net Income From Continuing Ops | (5.9) | (19.1) | (1.2) | (5.4) | (0.0) | |||
| Per Share | ||||||||
| EPS Basic | (0.81) | (1,196.74) | (15,043.76) | (14,756.00) | 446.76 | 3.44 | - | - |
| EPS Diluted | (0.81) | (1,196.74) | (14,852.29) | (14,756.00) | 446.76 | 3.44 | ||
| Supplementary Data | ||||||||
| EBITDA | (7.8) | (15.4) | (23.2) | (0.7) | 9.1 | 7.5 | 13.7 | 13.2 |
| EBIT | (8.3) | (15.8) | (25.5) | (0.9) | 9.1 | 7.5 | ||
| - |
| - |
| - |
| Selling & Marketing | 13.3 | 21.3 | 22.4 | 12.0 | 10.3 | 7.5 | 4.1 | 5.0 |
| General & Administrative | 6.0 | 7.0 | 21.4 | 8.2 | 6.9 | 1.1 | 1.6 | 0.8 |
| Depreciation & Amortization | 0.4 | 0.4 | 2.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.2 |
| Amortization of Intangibles | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | (3.4) | (5.6) | (2.5) | - | - | - | - |
| Total Operating Expenses | 19.3 | 28.4 | 43.8 | 20.2 | 17.1 | 8.6 | 5.7 | 5.8 |
| 0.0 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.4 | (3.3) | (5.5) | (2.5) | 1.0 | 0.1 | 0.0 | (0.0) |
| Pre-Tax Income | (5.9) | (19.1) | (31.0) | (3.3) | 10.1 | 7.5 | 13.7 | 12.9 |
| (0.0) |
| 10.2 |
| 9.7 |
| Net Income From Discontinued Ops | 2.8 | (0.3) | (4.9) | - | - | - | - | - |
| Net Income | (1.0) | (19.4) | (35.0) | (5.4) | 6.4 | 5.6 | 10.2 | 9.7 |
| Net Income Attributable To Parent | (3.1) | (19.5) | (36.2) | (5.4) | 6.4 | 5.6 | 10.2 | 9.7 |
| Less: Minority Interest | 2.2 | 0.1 | 1.2 | - | 0.0 | 0.0 | 0.1 | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.1) | (19.5) | (36.2) | (5.4) | 6.4 | 5.6 | 10.2 | 9.7 |
| - |
| - |
| Shares Basic | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | - | - |
| Shares Diluted | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | - | - |
| 13.7 |
| 13.0 |