| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 53.2 | 87.2 | 140.0 | 97.3 |
| Cost of Revenue | 52.1 | 83.6 | 127.3 | 89.0 |
| Gross Profit | 1.0 | 3.5 | 12.8 | 8.3 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (1.5) | (5.3) | 6.0 | 2.9 |
| Non-Operating | ||||
| Interest Income | 0.1 | 0.1 | 0.1 | 0.0 |
| Interest Expense | 0.0 | - | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | (0.4) | 1.4 | 0.7 |
| Net Income From Continuing Ops | (15.2) | (4.8) | 4.6 | 2.4 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (3.81) | (1.73) | 1.83 | 0.12 |
| EPS Diluted | (3.81) | (1.73) | 1.83 | 0.12 |
| Shares Basic | 4.0 | 2.8 | 2.5 | 20.0 |
| Supplementary Data | ||||
| EBITDA | (1.5) | (5.2) | 6.1 | 3.1 |
| EBIT | (1.5) | (5.3) | 6.0 | 2.9 |
| - |
| General & Administrative | 4.0 | 8.8 | 5.5 | 4.7 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.2 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 2.6 | 8.8 | 6.8 | 5.4 |
| - |
| Other Non-Operating Income | (13.7) | 0.1 | 0.0 | 0.2 |
| Pre-Tax Income | (15.2) | (5.2) | 6.0 | 3.1 |
| - |
| Net Income | (15.2) | (4.8) | 4.6 | 2.4 |
| Net Income Attributable To Parent | (15.2) | (4.8) | 4.6 | 2.4 |
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (15.2) | (4.8) | 4.6 | 2.4 |
| Shares Diluted | 4.0 | 2.8 | 2.5 | 20.0 |