| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 120.0 | 124.0 | 120.2 | 164.4 | 133.1 | 117.3 |
| Cost of Revenue | 116.1 | 119.1 | 148.8 | 164.4 | 133.1 | 91.8 |
| Gross Profit | 3.8 | 4.9 | (28.6) | 0.0 | 0.0 | 25.5 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (1.0) | 0.6 | (13.2) | (2.7) | (8.8) | (7.0) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | (0.1) | (0.2) | (0.0) | 0.3 | 0.5 | 0.7 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.5 | (0.0) | 0.4 | 1.1 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (1.5) | (0.8) | (15.8) | (3.2) | (8.6) | (7.1) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 1.84 | (2.93) | (41.46) | (18.35) | (2.39) | (2.16) |
| EPS Diluted | 1.84 | (2.93) | (41.46) | (18.35) | (2.39) | (2.16) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 0.1 | 1.4 | (12.4) | (1.4) | (7.1) | (4.9) |
| EBIT | (1.0) | 0.6 | (13.2) | (2.7) | (8.8) | (7.0) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 3.3 | 3.3 | 5.1 | 8.2 | 7.0 | 8.1 |
| Depreciation & Amortization | 1.1 | 0.8 | 0.7 | 1.3 | 1.8 | 2.1 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 4.9 | 4.3 | 16.8 | 39.2 | 38.1 | 32.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (0.0) | (0.0) | 0.1 | 0.5 | 0.2 | (0.2) |
| Pre-Tax Income | (1.0) | (0.8) | (15.4) | (2.1) | (8.3) | (6.4) |
| 11.6 |
| (3.4) |
| (5.3) |
| 0.0 |
| 0.3 |
| 0.6 |
| Net Income | 10.2 | (4.2) | (21.1) | (3.2) | (8.4) | (6.5) |
| Net Income Attributable To Parent | 10.2 | (4.2) | (21.1) | (3.2) | (8.1) | (5.8) |
| Less: Minority Interest | 0.0 | (0.0) | (0.0) | (0.0) | (0.3) | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 10.2 | (4.2) | (21.1) | (3.2) | (8.1) | (5.8) |
| 5.5 |
| 1.4 |
| 0.5 |
| 0.2 |
| 3.4 |
| 2.7 |
| Shares Diluted | 5.5 | 1.4 | 0.5 | 0.2 | 3.4 | 2.7 |