| (in millions of USD, except per-share data) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 21.1 | 15.9 | 17.4 | 23.4 | 15.2 | 1.4 | 3.2 |
| Cost of Revenue | 19.6 | 14.8 | 17.2 | 23.0 | 13.7 | 0.2 | 1.7 |
| Gross Profit | 1.5 | 1.1 | 0.2 | 0.4 | 1.5 | 1.1 | 1.5 |
| Operating Expenses | |||||||
| Research & Development | 0.9 | 0.7 | 0.8 | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (4.2) | (4.8) | (6.5) | (3.9) | 0.1 | 0.8 | 1.1 |
| Non-Operating | |||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.1 | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (0.8) | (0.1) | 0.5 | (0.4) | 0.1 | 0.3 | 0.3 |
| Net Income From Continuing Ops | (8.1) | (7.3) | (7.4) | (3.4) | 0.3 | 0.8 | |
| Per Share | |||||||
| EPS Basic | (2.80) | (5.91) | (18.92) | (0.27) | 0.02 | 0.23 | - |
| EPS Diluted | (2.80) | (5.91) | (18.92) | (0.27) | 0.02 | 0.23 | - |
| Supplementary Data | |||||||
| EBITDA | (3.3) | (3.6) | (5.5) | (3.4) | 0.2 | 0.8 | 1.7 |
| EBIT | (4.2) | (4.8) | (6.5) | (3.9) | 0.1 | 0.8 | 1.1 |
| - |
| Selling & Marketing | 0.6 | 0.6 | 1.0 | 1.6 | 0.4 | 0.0 | 0.0 |
| General & Administrative | 4.3 | 4.7 | 4.8 | 2.7 | 1.1 | 0.3 | 0.5 |
| Depreciation & Amortization | 1.0 | 1.2 | 1.0 | 0.5 | 0.1 | 0.0 | 0.6 |
| Amortization of Intangibles | 0.6 | 0.4 | - | - | - | - | - |
| Other Operating Expenses | - | - | (0.4) | 0.1 | 0.4 | - | - |
| Total Operating Expenses | 5.7 | 5.9 | 6.7 | 4.3 | 1.5 | 0.3 | 0.5 |
| Income From Equity Investments | 0.0 | (0.2) | (0.1) | - | - | - | - |
| Other Non-Operating Income | (4.7) | (2.3) | (0.3) | 0.1 | 0.4 | 0.3 | 0.1 |
| Pre-Tax Income | (8.9) | (7.3) | (6.9) | (3.8) | 0.5 | 0.8 | 0.8 |
| 0.8 |
| Net Income From Discontinued Ops | - | 0.0 | (0.1) | (0.0) | (0.1) | 1.4 | (0.2) |
| Net Income | (8.1) | (7.3) | (7.5) | (3.4) | 0.3 | 2.2 | 0.6 |
| Net Income Attributable To Parent | (7.3) | (6.8) | (6.5) | (3.4) | 0.3 | 2.2 | 0.6 |
| Less: Minority Interest | - | - | - | - | - | 0.7 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.3) | (6.8) | (6.4) | (2.9) | 0.1 | 1.7 | 0.5 |
| Shares Basic | 2.6 | 1.1 | 0.3 | 10.7 | 7.8 | 7.8 | - |
| Shares Diluted | 2.6 | 1.1 | 0.3 | 10.7 | 7.8 | 7.8 | - |