| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 5.0 | 9.4 | 8.4 | 5.2 | 7.7 | 0.9 |
| Cost of Revenue | 3.6 | 6.8 | 4.7 | 2.6 | 3.5 | 0.4 |
| Gross Profit | 1.4 | 2.5 | 3.8 | 2.6 | 4.3 | 0.6 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (3.5) | (2.3) | 0.4 | 1.0 | 3.7 | 0.4 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 5.0 | 5.8 | 3.0 | 0.9 | 0.1 | 0.1 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 0.0 | (0.1) | 0.3 | 1.0 | 0.1 |
| Net Income From Continuing Ops | (15.7) | 1.0 | (3.6) | (0.1) | 2.9 | 0.2 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (3.66) | 0.32 | (1.35) | 0.00 | 0.08 | 0.01 |
| EPS Diluted | (3.66) | 0.32 | (1.35) | 0.00 | 0.08 | 0.01 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (1.4) | 0.1 | 1.8 | 1.5 | 3.8 | 0.4 |
| EBIT | (3.5) | (2.3) | 0.4 | 1.0 | 3.7 | 0.4 |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 2.2 | 1.1 | 1.2 | 0.4 | 0.1 | 0.1 |
| Depreciation & Amortization | 2.1 | 2.4 | 1.4 | 0.5 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 4.9 | 4.9 | 3.3 | 1.6 | 0.5 | 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | (15.6) | 1.5 | (4.4) | 0.3 | 3.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (15.7) | 1.0 | (3.6) | (0.1) | 2.9 | 0.2 |
| Net Income Attributable To Parent | (15.8) | 1.0 | (3.5) | 0.0 | 2.9 | 0.2 |
| Less: Minority Interest | 0.1 | (0.1) | (0.1) | (0.1) | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (15.8) | 1.0 | (3.5) | 0.0 | 2.9 | 0.2 |
| 4.3 |
| 3.2 |
| 2.6 |
| 2.3 |
| 35.0 |
| 35.0 |
| Shares Diluted | 4.3 | 3.2 | 2.6 | 2.3 | 35.0 | 35.0 |