| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 16.8 | 13.7 | 10.0 | 5.9 | 6.5 | 2.3 |
| Cost of Revenue | 15.1 | 12.1 | 9.0 | 5.1 | 4.6 | 1.2 |
| Gross Profit | 1.8 | 1.6 | 1.0 | 0.8 | 1.9 | 1.1 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (7.8) | (6.2) | (5.1) | (4.5) | (0.9) | 0.4 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | - | 0.1 | 0.1 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (0.7) | 0.3 | 0.0 | (0.0) | (0.0) | 0.1 |
| Net Income From Continuing Ops | (4.0) | (7.8) | (4.6) | (2.2) | (1.5) | 0.1 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (81.07) | (2,835.12) | (12,010.49) | (43.16) | (3.73) | 0.04 |
| EPS Diluted | (81.07) | (2,835.12) | (12,010.49) | (43.16) | (3.73) | 0.04 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | (5.4) | (4.4) | (3.9) | (0.4) | - |
| EBIT | (7.8) | (6.2) | (5.1) | (4.5) | (0.9) | 0.4 |
| Selling & Marketing |
| 1.8 |
| 1.3 |
| 0.8 |
| 1.2 |
| 1.3 |
| 0.4 |
| General & Administrative | 7.4 | 5.4 | 4.3 | 4.1 | 1.5 | 0.3 |
| Depreciation & Amortization | - | 0.8 | 0.7 | 0.6 | 0.5 | - |
| Amortization of Intangibles | 1.1 | 0.8 | 0.7 | 0.6 | 0.5 | 0.1 |
| Other Operating Expenses | (0.2) | 0.1 | 0.3 | - | - | - |
| Total Operating Expenses | (7.9) | (5.4) | (3.5) | 4.2 | 0.0 | - |
| (0.2) |
| (1.2) |
| (1.2) |
| (2.2) |
| (1.6) |
| 0.2 |
| Other Non-Operating Income | 3.1 | (1.3) | 0.5 | 2.3 | (0.6) | - |
| Pre-Tax Income | (4.8) | (7.5) | (4.6) | (2.2) | (1.6) | 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (4.0) | (7.8) | (4.6) | (2.2) | (1.5) | 0.1 |
| Net Income Attributable To Parent | (3.7) | (7.8) | (4.6) | (2.2) | (1.5) | 0.1 |
| Less: Minority Interest | (0.4) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.7) | (7.8) | (4.6) | (2.2) | (1.5) | 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.4 |
| 2.9 |
| Shares Diluted | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 2.9 |