| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 4.7 | 5.4 | 5.1 | 5.9 | 4.1 |
| Cost of Revenue | 3.8 | 3.6 | 3.5 | 4.4 | 3.1 |
| Gross Profit | 1.0 | 1.8 | 1.7 | 1.5 | 1.0 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 1.2 | ||||
| Operating Income | |||||
| Operating Income | (10.7) | (1.2) | 0.0 | 0.4 | 0.2 |
| Non-Operating | |||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.6 | 0.8 | 0.0 | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | (0.5) | - | 0.2 | 0.3 |
| Net Income From Continuing Ops | 9.7 | (0.5) | 0.1 | 0.1 | (0.1) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 214.73 | (4,408.76) | 13,019.30 | 4.72 | 0.00 |
| EPS Diluted | 3.04 | (4,408.76) | 13,019.30 | 4.72 | 0.00 |
| Shares Basic | 0.0 | 0.0 | |||
| Supplementary Data | |||||
| EBITDA | (10.5) | (1.1) | 0.1 | 0.5 | 0.4 |
| EBIT | (10.7) | (1.2) | 0.0 | 0.4 | 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| General & Administrative | 10.5 | 2.8 | 1.6 | 1.1 | 0.8 |
| Depreciation & Amortization | 0.2 | 0.0 | 0.0 | 0.1 | 0.2 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 11.7 | 3.0 | 1.6 | 1.1 | 0.8 |
| - |
| - |
| - |
| Other Non-Operating Income | 20.5 | 0.2 | 0.1 | (0.1) | (0.0) |
| Pre-Tax Income | 9.7 | (1.0) | 0.1 | 0.3 | 0.2 |
| - |
| - |
| - |
| - |
| Net Income | 9.7 | (0.5) | 0.1 | 0.1 | (0.1) |
| Net Income Attributable To Parent | 9.9 | (0.5) | 0.1 | 0.5 | (0.0) |
| Less: Minority Interest | (0.2) | 0.1 | (0.0) | (0.3) | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 9.9 | (0.5) | 0.1 | 0.5 | (0.0) |
| 0.0 |
| 0.0 |
| 0.6 |
| Shares Diluted | 3.3 | 0.0 | 0.0 | 0.0 | 0.6 |