| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 15.3 | 22.3 | 31.8 | 41.8 | 38.5 |
| Cost of Revenue | 7.6 | 12.3 | 12.5 | 11.6 | 11.7 |
| Gross Profit | 7.7 | 10.0 | 19.3 | 30.2 | 26.8 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (6.8) | (0.0) | 10.7 | 21.2 | 18.7 |
| Non-Operating | |||||
| Interest Income | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 |
| Interest Expense | - | - | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 1.7 | 2.1 | 4.2 | 6.3 | 4.7 |
| Net Income From Continuing Ops | (8.6) | (1.8) | 6.5 | 14.3 | 13.6 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (10.83) | (262.73) | 2,417.00 | 14.33 | 0.14 |
| EPS Diluted | (10.83) | (262.73) | 2,417.00 | 14.33 | 0.14 |
| Shares Basic | 0.8 | 0.0 | |||
| Supplementary Data | |||||
| EBITDA | (3.6) | 3.7 | 14.1 | 24.4 | 22.0 |
| EBIT | (6.8) | (0.0) | 10.7 | 21.2 | 18.7 |
| - |
| - |
| - |
| - |
| General & Administrative | 13.0 | 6.4 | 4.9 | 4.1 | 2.5 |
| Depreciation & Amortization | 3.2 | 3.7 | 3.4 | 3.2 | 3.3 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 14.5 | 10.0 | 8.6 | 9.0 | 8.1 |
| - |
| - |
| - |
| Other Non-Operating Income | (0.1) | 0.3 | 0.1 | (0.5) | (0.4) |
| Pre-Tax Income | (6.9) | 0.3 | 10.8 | 20.7 | 18.3 |
| - |
| - |
| - |
| - |
| Net Income | (8.6) | (1.8) | 6.5 | 14.3 | 13.6 |
| Net Income Attributable To Parent | (8.6) | (1.8) | 6.5 | 14.3 | 13.6 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (8.6) | (1.8) | 6.5 | 14.3 | 13.6 |
| 0.0 |
| 1.0 |
| 100.0 |
| Shares Diluted | 0.8 | 0.0 | 0.0 | 1.0 | 100.0 |