| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 5.2 | 4.5 | 4.8 | 8.2 |
| Cost of Revenue | 3.2 | 2.9 | 2.6 | 4.5 |
| Gross Profit | 2.0 | 1.6 | 2.2 | 3.6 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.4 | 0.4 | 0.5 | |
| Operating Income | ||||
| Operating Income | (1.6) | (8.0) | (0.3) | 1.3 |
| Non-Operating | ||||
| Interest Income | 0.2 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.1 | 1.2 | 0.1 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.3 | (0.2) | (0.0) | 0.2 |
| Net Income From Continuing Ops | (0.7) | (9.3) | (1.6) | 0.0 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.53) | (10.63) | (0.21) | 0.00 |
| EPS Diluted | (0.53) | (10.63) | (0.21) | 0.00 |
| Shares Basic | 1.3 | 0.9 | 7.7 | 7.0 |
| Supplementary Data | ||||
| EBITDA | (1.6) | (8.0) | (0.3) | 1.3 |
| EBIT | (1.6) | (8.0) | (0.3) | 1.3 |
| 0.6 |
| General & Administrative | 1.1 | 2.5 | 0.9 | 0.5 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 3.7 | 9.6 | 2.5 | 2.3 |
| - |
| Other Non-Operating Income | 1.3 | (1.5) | (1.3) | (1.1) |
| Pre-Tax Income | (0.3) | (9.5) | (1.6) | 0.2 |
| - |
| Net Income | (0.7) | (9.3) | (1.6) | 0.0 |
| Net Income Attributable To Parent | (0.7) | (9.3) | (1.6) | 0.0 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (0.7) | (9.3) | (1.6) | 0.0 |
| Shares Diluted | 1.3 | 0.9 | 7.7 | 7.0 |