| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 0.1 | 0.0 | 0.0 | 20.8 | 71.5 | 65.1 | 63.9 | 61.5 |
| Cost of Revenue | 0.1 | 0.0 | 0.0 | 20.5 | 53.3 | 34.6 | 31.7 | 32.1 |
| Gross Profit | 0.0 | 0.0 | 0.0 | 0.3 | 18.2 | 30.4 | 32.2 | 29.4 |
| Operating Expenses | ||||||||
| Research & Development | - | - | 1.4 | 1.7 | 1.7 | 2.4 | 2.2 | 1.9 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (6.8) | (4.3) | (4.0) | (11.2) | 1.5 | 15.4 | 21.8 | 20.2 |
| Non-Operating | ||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 |
| Interest Expense | 0.3 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 1.0 | 2.8 | 3.2 | 2.9 |
| Net Income From Continuing Ops | (7.0) | (3.8) | (4.5) | (10.2) | 0.7 | |||
| Per Share | ||||||||
| EPS Basic | - | - | (12.63) | (1.22) | 0.03 | 0.53 | - | - |
| EPS Diluted | - | - | (12.63) | (1.22) | 0.03 | 0.53 | ||
| Supplementary Data | ||||||||
| EBITDA | (6.4) | (3.9) | (4.0) | (11.1) | 2.4 | 16.1 | 22.5 | 20.4 |
| EBIT | (6.8) | (4.3) | (4.0) | (11.2) | 1.5 | 15.4 | ||
| - |
| - |
| - |
| Selling & Marketing | 0.0 | 0.0 | 0.9 | 8.9 | 10.0 | 9.2 | 6.3 | 5.8 |
| General & Administrative | 2.3 | 2.5 | 3.1 | 2.6 | 5.0 | 3.5 | 2.0 | 1.4 |
| Depreciation & Amortization | 0.4 | 0.4 | 0.0 | 0.0 | 0.9 | 0.7 | 0.7 | 0.1 |
| Amortization of Intangibles | 0.4 | 0.4 | 0.0 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.8 | 4.3 | 4.0 | (11.4) | 16.6 | 15.0 | 10.4 | 9.1 |
| 0.1 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (0.0) | (0.3) | 1.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Pre-Tax Income | (7.0) | (4.3) | (4.3) | (10.2) | 1.7 | 15.5 | 21.9 | 20.4 |
| 12.7 |
| 18.7 |
| 17.5 |
| Net Income From Discontinued Ops | (1.3) | (5.6) | (67.9) | (43.8) | - | - | - | - |
| Net Income | (8.3) | (9.9) | (72.2) | (54.0) | 0.7 | 12.7 | 18.7 | 17.5 |
| Net Income Attributable To Parent | (7.9) | (10.1) | (71.7) | (48.8) | 0.8 | 12.7 | 18.7 | 17.5 |
| Less: Minority Interest | (0.4) | 0.2 | (0.4) | (4.8) | (0.1) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.9) | (10.1) | (71.7) | (48.8) | 0.8 | 12.7 | 18.7 | 17.5 |
| - |
| - |
| Shares Basic | - | 4.7 | 5.7 | 40.5 | 26.2 | 23.8 | - | - |
| Shares Diluted | 84.5 | 4.7 | 5.7 | 40.5 | 26.2 | 23.8 | - | - |
| 21.8 |
| 20.2 |