| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 37.2 | 21.5 | 9.7 |
| Cost of Revenue | 33.5 | 18.6 | 6.5 |
| Gross Profit | 3.7 | 2.9 | 3.2 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (37.9) | 2.1 | 2.3 |
| Non-Operating | |||
| Interest Income | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (0.1) | 0.4 | 0.3 |
| Net Income From Continuing Ops | (37.8) | 1.7 | 2.0 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (1.40) | 0.07 | 0.08 |
| EPS Diluted | (1.40) | 0.07 | 0.08 |
| Shares Basic | 27.1 | 25.0 | 25.0 |
| Shares Diluted | - | ||
| Supplementary Data | |||
| EBITDA | (37.9) | 2.1 | 2.3 |
| EBIT | (37.9) | 2.1 | 2.3 |
| 6.3 |
| 0.8 |
| 0.8 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 41.7 | 0.8 | 0.9 |
| (0.0) |
| (0.0) |
| (0.0) |
| Pre-Tax Income | (38.0) | 2.1 | 2.3 |
| (37.8) |
| 1.7 |
| 2.0 |
| Net Income Attributable To Parent | (37.8) | 1.7 | 2.0 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (37.8) | 1.7 | 2.0 |
| - |
| - |