| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 19.1 | 10.4 | 16.1 | - |
| Cost of Revenue | 17.2 | 9.4 | 14.2 | - |
| Gross Profit | 1.9 | 0.9 | 2.0 | - |
| Operating Expenses | ||||
| Research & Development | 0.5 | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (1.4) | (0.7) | (0.0) | - |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.1 | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | (0.0) | (0.0) | - |
| Net Income From Continuing Ops | (1.5) | (0.6) | 0.0 | 0.1 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.11) | (0.05) | 0.00 | - |
| EPS Diluted | (0.11) | (0.05) | 0.00 | - |
| Shares Basic | 13.4 | 11.3 | 11.3 | 11.3 |
| Supplementary Data | ||||
| EBITDA | (1.3) | (0.6) | 0.1 | - |
| EBIT | (1.4) | (0.7) | (0.0) | - |
| - |
| General & Administrative | 2.9 | 1.5 | 1.7 | - |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | - |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 3.4 | 1.7 | 2.0 | - |
| - |
| Other Non-Operating Income | (0.1) | 0.1 | 0.0 | - |
| Pre-Tax Income | (1.5) | (0.6) | (0.0) | - |
| - |
| Net Income | (1.5) | (0.6) | 0.0 | 0.1 |
| Net Income Attributable To Parent | (1.5) | (0.6) | 0.0 | 0.1 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (1.5) | (0.6) | 0.0 | 0.1 |
| Shares Diluted | 13.4 | 11.3 | 11.3 | 11.3 |