| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 39.7 | 32.5 | 57.5 | 105.4 | 167.7 | 140.1 |
| Cost of Revenue | 37.1 | 30.8 | 55.5 | 92.8 | 150.4 | 128.5 |
| Gross Profit | 2.5 | 1.7 | 2.1 | 12.6 | 17.4 | 11.6 |
| Operating Expenses | ||||||
| Research & Development | 2.5 | 1.7 | 2.8 | 2.5 | 5.7 | 2.8 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (9.1) | (9.5) | (10.3) | 0.5 | 3.2 | 3.5 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 0.0 | 0.2 | 0.3 | (0.1) | (0.1) |
| Net Income From Continuing Ops | (10.3) | (10.2) | (11.0) | 0.1 | 3.3 | 2.8 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (4.38) | (168.50) | (196.59) | 0.17 | 0.30 | 0.27 |
| EPS Diluted | (4.38) | (168.50) | (196.59) | 0.17 | 0.30 | 0.27 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (6.8) | (5.8) | (7.8) | 2.8 | 5.1 | 4.5 |
| EBIT | (9.1) | (9.5) | (10.3) | 0.5 | 3.2 | 3.5 |
| Selling & Marketing |
| 2.2 |
| 2.0 |
| 2.4 |
| 2.8 |
| 4.0 |
| 2.2 |
| General & Administrative | 7.0 | 7.6 | 7.3 | 7.6 | 5.0 | 3.1 |
| Depreciation & Amortization | 2.3 | 3.7 | 2.4 | 2.3 | 1.8 | 1.1 |
| Amortization of Intangibles | 1.0 | 0.9 | 0.5 | 0.2 | 0.2 | 0.3 |
| Other Operating Expenses | 0.4 | 1.0 | 0.7 | 1.3 | 1.1 | (0.1) |
| Total Operating Expenses | 11.6 | 11.2 | 12.3 | 12.2 | 14.1 | 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (1.2) | (0.6) | (0.5) | (0.0) | 0.0 | (0.8) |
| Pre-Tax Income | (10.3) | (10.2) | (10.8) | 0.4 | 3.2 | 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (10.3) | (10.2) | (11.0) | 0.1 | 3.3 | 2.8 |
| Net Income Attributable To Parent | (10.0) | (10.1) | (10.9) | 0.1 | 3.3 | 2.8 |
| Less: Minority Interest | (0.3) | (0.1) | (0.1) | (0.1) | 0.2 | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (10.0) | (10.1) | (10.9) | 0.2 | 3.1 | 2.8 |
| 2.3 |
| 0.1 |
| 0.1 |
| 1.2 |
| 10.1 |
| 10.1 |
| Shares Diluted | 2.3 | 0.1 | 0.1 | 1.2 | 10.1 | 10.1 |