| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 2.9 | 1.4 | 5.9 | 5.9 | 9.3 | 8.2 | 8.0 |
| Cost of Revenue | 2.9 | 1.3 | 4.6 | 6.3 | 4.9 | 2.2 | 3.1 |
| Gross Profit | 0.0 | 0.1 | 1.3 | (0.4) | 4.4 | 6.0 | 4.9 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (10.0) | (55.7) | (4.5) | (3.2) | 1.1 | 4.4 | 3.7 |
| Non-Operating | |||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.1 | 0.1 | 0.3 | 1.3 | (0.0) | 0.0 | 0.0 |
| Tax & Net | |||||||
| Income Tax Expense | - | - | 0.1 | (0.0) | 0.5 | - | - |
| Net Income From Continuing Ops | (10.2) | (55.8) | (4.8) | (4.5) | 0.6 | 3.4 | |
| Per Share | |||||||
| EPS Basic | - | - | (2.31) | (13.69) | 0.83 | 0.23 | 0.22 |
| EPS Diluted | (29.38) | (264.18) | (1,200.89) | (160.47) | 0.83 | 0.23 | 0.22 |
| Supplementary Data | |||||||
| EBITDA | (10.0) | - | (4.4) | (3.0) | 1.2 | 4.4 | 3.7 |
| EBIT | (10.0) | (55.7) | (4.5) | (3.2) | 1.1 | 4.4 | 3.7 |
| - |
| Selling & Marketing | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 0.0 |
| General & Administrative | 1.3 | 1.3 | 2.8 | 3.2 | 2.9 | 1.3 | 1.1 |
| Depreciation & Amortization | 0.1 | - | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | 1.7 | 0.0 | 0.0 | 0.0 |
| Total Operating Expenses | 10.0 | 55.7 | 4.5 | 3.2 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (0.1) | (0.3) | (1.3) | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | (10.2) | (55.8) | (4.8) | (4.5) | 1.1 | - | - |
| 3.2 |
| Net Income From Discontinued Ops | - | (3.4) | (4.6) | (12.3) | 0.2 | - | - |
| Net Income | (10.2) | (59.1) | (9.4) | (16.8) | 0.6 | 3.4 | 3.2 |
| Net Income Attributable To Parent | (10.2) | (59.1) | (9.4) | (16.8) | 0.8 | 3.4 | 3.2 |
| Less: Minority Interest | - | - | - | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (10.2) | (59.1) | (9.4) | (16.8) | 0.8 | 3.4 | 3.2 |
| Shares Basic | - | - | 4.1 | 1.2 | 1.0 | 15.0 | 15.0 |
| Shares Diluted | 0.3 | 0.2 | 0.0 | 0.1 | 1.0 | 15.0 | 15.0 |