| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | - | 28.0 | 64.1 | 110.4 | 99.2 | 39.3 | 28.4 | 28.4 | 29.8 | 26.7 | 20.7 |
| Cost of Revenue | - | 27.2 | 60.3 | 106.1 | 93.8 | 34.2 | 23.7 | 23.7 | 24.8 | 22.1 | 17.4 |
| Gross Profit | - | 0.8 | 3.9 | 4.3 | 5.4 | 5.1 | 4.7 | 4.7 | 5.1 | 4.5 | 3.3 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | - | (56.1) | 0.8 | 2.0 | 0.9 | 2.9 | 2.3 | 2.3 | 3.1 | 3.5 | 2.9 |
| Non-Operating | |||||||||||
| Interest Income | - | 0.0 | 0.0 | 0.7 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | 0.7 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.3 | (0.1) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 |
| Net Income From Continuing Ops | - | (53.4) | |||||||||
| Per Share | |||||||||||
| EPS Basic | - | (28.92) | (7.88) | 8.41 | 0.77 | 4.58 | 1.25 | (0.03) | 0.29 | - | - |
| EPS Diluted | - | (28.92) | (7.88) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | (55.9) | 1.0 | 2.2 | 1.1 | 2.9 | 2.3 | 2.3 | 3.1 | 3.5 | 2.9 |
| EBIT | - | (56.1) | 0.8 | 2.0 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | 0.3 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.1 | 0.1 |
| General & Administrative | - | 2.6 | 2.5 | 2.1 | 4.1 | 2.8 | 1.3 | 1.3 | 1.4 | 0.9 | 0.4 |
| Depreciation & Amortization | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 56.9 | 3.1 | 2.2 | (4.5) | (2.3) | 2.4 | 2.4 | 2.0 | 1.1 | 0.5 |
| 0.7 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | 2.7 | (5.4) | 0.8 | 1.2 | (0.4) | (1.2) | (1.2) | (0.2) | (0.2) | (0.3) |
| Pre-Tax Income | - | (53.4) | (4.6) | 2.9 | 2.1 | 2.4 | 1.1 | 1.1 | 3.2 | 3.3 | 2.6 |
| (4.6) |
| 2.5 |
| 2.2 |
| 2.4 |
| 1.1 |
| (0.2) |
| 3.2 |
| 3.3 |
| 2.3 |
| Net Income From Discontinued Ops | - | - | - | 0.0 | 0.0 | (0.1) | (0.3) | (0.3) | - | - | - |
| Net Income | - | (53.4) | (4.6) | 2.5 | 2.2 | 2.4 | 0.8 | (0.3) | 3.2 | 3.3 | 2.3 |
| Net Income Attributable To Parent | - | (53.1) | (4.7) | 2.5 | 2.2 | 2.4 | 0.8 | 0.8 | 3.2 | 3.3 | 2.3 |
| Less: Minority Interest | - | - | - | - | - | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | - | (53.1) | (4.7) | 2.5 | 2.2 | 2.4 | 0.8 | (0.3) | 3.2 | 3.3 | 2.3 |
| 3.61 |
| 0.77 |
| 4.51 |
| 1.25 |
| (0.03) |
| 0.27 |
| - |
| - |
| Shares Basic | - | 1.8 | 0.6 | 0.3 | 2.9 | 0.5 | 0.6 | 0.6 | 11.2 | - | - |
| Shares Diluted | - | 1.8 | 0.6 | 0.7 | 2.9 | 0.5 | 0.6 | 0.6 | 12.1 | - | - |
| 0.9 |
| 2.9 |
| 2.3 |
| 2.3 |
| 3.1 |
| 3.5 |
| 2.9 |