| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 161.4 | 112.7 | - | - |
| Cost of Revenue | 156.1 | 108.0 | - | - |
| Gross Profit | 5.3 | 4.7 | - | - |
| Operating Expenses | ||||
| Research & Development | 8.0 | 0.6 | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 11.9 | 1.9 | - | |
| Operating Income | ||||
| Operating Income | (25.2) | 0.5 | - | - |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | - |
| Tax & Net | ||||
| Income Tax Expense | 0.1 | (0.1) | - | - |
| Net Income From Continuing Ops | (24.8) | 0.8 | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.16) | 0.01 | - | - |
| EPS Diluted | (0.16) | 0.01 | - | - |
| Shares Basic | 154.1 | 148.1 | 143.6 | 132.7 |
| Supplementary Data | ||||
| EBITDA | (23.9) | 1.7 | - | - |
| EBIT | (25.2) | 0.5 | - | - |
| - |
| General & Administrative | 10.5 | 1.7 | - | - |
| Depreciation & Amortization | 1.3 | 1.2 | - | - |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 30.5 | 4.2 | - | - |
| Other Non-Operating Income | 0.5 | 0.2 | - | - |
| Pre-Tax Income | (24.7) | 0.7 | - | - |
| - |
| Net Income | (24.8) | 0.8 | - | - |
| Net Income Attributable To Parent | (24.8) | 0.8 | - | - |
| Less: Minority Interest | 0.0 | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (24.8) | 0.8 | - | - |
| Shares Diluted | 154.1 | 148.1 | 143.6 | 132.7 |