| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 214.4 | 108.2 | 95.3 | 185.3 | 122.0 | 78.4 |
| Cost of Revenue | 207.6 | 100.1 | 107.1 | 158.5 | 109.0 | 82.3 |
| Gross Profit | 6.8 | 8.1 | (11.9) | 26.8 | 13.0 | (3.9) |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (19.9) | 2.3 | (15.6) | 23.6 | 10.5 | (5.7) |
| Non-Operating | ||||||
| Interest Income | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (20.1) | (21.2) | (15.8) | 23.6 | 10.3 | (5.8) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (4.18) | (10.02) | (4.45) | 0.24 | 0.11 | (0.06) |
| EPS Diluted | (4.18) | (10.02) | (4.45) | 0.24 | 0.11 | (0.06) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (19.9) | 2.3 | (15.6) | 23.6 | 10.5 | (5.7) |
| EBIT | (19.9) | 2.3 | (15.6) | 23.6 | 10.5 | (5.7) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 4.8 | 4.6 | 3.7 | 3.3 | 2.4 | 1.8 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | (0.0) | 0.1 | (0.1) | 0.0 |
| Total Operating Expenses | 26.7 | 5.8 | 3.7 | 3.3 | 2.5 | 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (0.2) | (23.5) | (0.1) | 0.0 | (0.2) | (0.0) |
| Pre-Tax Income | (20.1) | (21.2) | (15.8) | 23.6 | 10.3 | (5.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (20.1) | (21.2) | (15.8) | 23.6 | 10.3 | (5.8) |
| Net Income Attributable To Parent | (21.5) | (23.6) | (9.3) | 12.2 | 5.3 | (3.2) |
| Less: Minority Interest | 1.4 | 2.4 | (6.4) | 11.4 | 4.9 | (2.6) |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (21.5) | (23.6) | (9.3) | 12.2 | 5.3 | (3.2) |
| 5.5 |
| 2.4 |
| 2.1 |
| 50.0 |
| 50.0 |
| 50.0 |
| Shares Diluted | 5.5 | 2.4 | 2.1 | 50.0 | 50.0 | 50.0 |