| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 26.4 | 30.2 | 22.8 |
| Cost of Revenue | 24.5 | 29.1 | 21.8 |
| Gross Profit | 1.9 | 1.1 | 1.0 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | 6.8 | 6.7 | 4.1 |
| Selling & Marketing | 2.7 | 4.0 | 3.3 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (7.6) | (9.6) | (6.3) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.0 | - | 0.0 |
| Net Income From Continuing Ops | (6.0) | (11.0) | (6.7) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.02) | (0.03) | (0.02) |
| EPS Diluted | (0.02) | (0.03) | (0.02) |
| Shares Basic | 362.6 | 360.0 | 360.0 |
| Shares Diluted | 362.6 | ||
| Supplementary Data | |||
| EBITDA | (7.4) | (9.3) | (6.2) |
| EBIT | (7.6) | (9.6) | (6.3) |
| 6.8 |
| 6.7 |
| 4.1 |
| Depreciation & Amortization | 0.2 | 0.3 | 0.1 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 9.5 | 10.7 | 7.3 |
| 1.6 |
| (1.4) |
| (0.4) |
| Pre-Tax Income | (6.0) | (11.0) | (6.7) |
| (6.0) |
| (11.0) |
| (6.7) |
| Net Income Attributable To Parent | (6.0) | (11.0) | (6.7) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (6.0) | (11.0) | (6.7) |
| 360.0 |
| 360.0 |