| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 1.3 | 0.6 | 0.0 | 0.0 | 1.1 | 0.6 | 12.6 | 23.7 | 29.0 | 24.4 | 16.3 |
| Cost of Revenue | 1.3 | 0.3 | 0.0 | 0.1 | 0.8 | 0.4 | 14.2 | 27.7 | 20.7 | 17.4 | 12.3 |
| Gross Profit | (0.0) | 0.2 | (0.0) | (0.1) | 0.3 | 0.2 | (1.5) | (4.1) | 8.3 | 7.1 | 4.0 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | 1.1 | 1.1 | 1.1 | 0.6 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (1.8) | (1.8) | (6.2) | (3.0) | (3.7) | (0.5) | (7.0) | (14.0) | 0.3 | 1.2 | 0.7 |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | 0.9 | - | - | - | - | - | - | - |
| Interest Expense | - | - | 0.0 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | 0.0 | - | - | - | (0.0) | - | - | (0.1) | 0.1 | 0.3 |
| Net Income From Continuing Ops | 1.8 | 1.9 | |||||||||
| Per Share | |||||||||||
| EPS Basic | 0.17 | 0.26 | (2.29) | 0.10 | (1.17) | (0.38) | (0.41) | (1.49) | 0.01 | 0.13 | 0.06 |
| EPS Diluted | 0.17 | 0.26 | (2.29) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (1.6) | (1.7) | (6.2) | (3.0) | (3.2) | (0.4) | (6.4) | (13.6) | 0.6 | 1.4 | 0.9 |
| EBIT | (1.8) | (1.8) | (6.2) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.8 | 1.7 | 3.1 | 3.0 | 3.5 | 0.6 | 3.7 | 2.8 | 2.1 | 1.4 | 0.9 |
| Depreciation & Amortization | 0.2 | 0.1 | 0.0 | 0.0 | 0.5 | 0.1 | 0.6 | 0.4 | 0.4 | 0.3 | 0.3 |
| Amortization of Intangibles | - | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.8 | 2.1 | 6.2 | 3.0 | 4.0 | 0.7 | 5.4 | 10.0 | 8.0 | 5.9 | 3.3 |
| (0.0) |
| 0.0 |
| 1.2 |
| 1.4 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | (0.1) | (0.0) | - | - | - |
| Other Non-Operating Income | 3.6 | 3.8 | (2.2) | 4.2 | (0.4) | 2.2 | (1.7) | (0.2) | (0.2) | (0.1) | 0.1 |
| Pre-Tax Income | 1.8 | 1.9 | (8.4) | 1.1 | (4.1) | 1.7 | (8.6) | (14.2) | 0.1 | 1.1 | 0.7 |
| (8.4) |
| 1.1 |
| (4.1) |
| 1.7 |
| (8.6) |
| (14.2) |
| 0.1 |
| 1.0 |
| 0.5 |
| Net Income From Discontinued Ops | - | 0.6 | (15.2) | (0.3) | (2.6) | (2.6) | - | - | - | - | - |
| Net Income | 1.8 | 2.5 | (23.6) | 0.9 | (6.7) | (0.9) | (8.6) | (14.2) | 0.1 | 1.0 | 0.5 |
| Net Income Attributable To Parent | 1.8 | 2.7 | (23.6) | 0.8 | (6.1) | (0.9) | (8.6) | (14.2) | 0.1 | 1.0 | 0.5 |
| Less: Minority Interest | (0.0) | (0.2) | (0.0) | 0.1 | (0.6) | - | (0.0) | (0.0) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1.8 | 2.7 | (23.6) | 0.9 | (6.7) | (0.9) | (8.6) | (14.2) | 0.1 | 1.0 | 0.5 |
| 0.10 |
| (1.17) |
| (0.38) |
| (0.41) |
| (1.49) |
| 0.01 |
| 0.13 |
| 0.06 |
| Shares Basic | 10.3 | 10.3 | 10.3 | 8.0 | 5.2 | 2.3 | 21.0 | 9.6 | 8.3 | 7.9 | 7.9 |
| Shares Diluted | 10.3 | 10.3 | 10.3 | 8.0 | 5.2 | 2.3 | 21.0 | 9.6 | - | - | - |
| (3.0) |
| (3.7) |
| (0.5) |
| (7.0) |
| (14.0) |
| 0.3 |
| 1.2 |
| 0.7 |