| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 2.9 | 3.5 | - | - | - |
| Cost of Revenue | 2.3 | 2.7 | - | - | - |
| Gross Profit | 0.6 | 0.8 | - | - | - |
| Operating Expenses | |||||
| Research & Development | 0.3 | 0.2 | - | - | - |
| Selling General & Administrative | 18.9 | 12.5 | 1.8 | 0.0 | 0.0 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (18.3) | (11.7) | (1.8) | (0.0) | (0.0) |
| Non-Operating | |||||
| Interest Income | 0.1 | 0.0 | 2.8 | - | - |
| Interest Expense | 0.5 | 0.1 | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | (1.8) | (1.6) | 0.5 | - | - |
| Net Income From Continuing Ops | (27.1) | (10.3) | (1.8) | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.92) | (4.79) | 0.05 | (0.01) | - |
| EPS Diluted | (0.80) | (4.79) | 0.05 | (0.01) | - |
| Shares Basic | 19.5 | 2.2 | |||
| Supplementary Data | |||||
| EBITDA | (18.3) | (11.7) | - | - | - |
| EBIT | (18.3) | (11.7) | (1.8) | (0.0) | (0.0) |
| - |
| - |
| - |
| - |
| General & Administrative | - | 3.5 | 1.8 | - | - |
| Depreciation & Amortization | 0.0 | 0.0 | - | - | - |
| Amortization of Intangibles | 9.3 | 9.6 | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | - | 1.4 | 2.8 | - | - |
| Pre-Tax Income | (28.9) | (11.9) | 0.9 | - | - |
| - |
| - |
| - |
| - |
| Net Income | (27.1) | (10.3) | 0.4 | (0.0) | (0.0) |
| Net Income Attributable To Parent | (18.0) | (2.4) | 0.4 | (0.0) | (0.0) |
| Less: Minority Interest | (9.0) | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (18.0) | (10.3) | 0.4 | (0.0) | (0.0) |
| 7.7 |
| 1.5 |
| - |
| Shares Diluted | 22.6 | 2.2 | 7.7 | 1.5 | - |