| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 29.7 | 51.6 | 94.3 | 86.7 |
| Cost of Revenue | 29.4 | 50.9 | 92.7 | 85.2 |
| Gross Profit | 0.3 | 0.7 | 1.6 | 1.5 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (3.1) | (0.9) | 0.2 | 0.1 |
| Non-Operating | ||||
| Interest Income | 0.2 | 0.2 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | - |
| Income From Equity Investments | (0.0) | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.2) | 0.1 | 0.0 | 0.3 |
| Net Income From Continuing Ops | (2.7) | (0.7) | 0.2 | (0.0) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.37) | (0.48) | 0.16 | 0.00 |
| EPS Diluted | (0.37) | (0.48) | 0.16 | 0.00 |
| Shares Basic | 7.3 | 1.6 | 1.5 | 23.1 |
| Supplementary Data | ||||
| EBITDA | (3.1) | (0.9) | 0.2 | 0.1 |
| EBIT | (3.1) | (0.9) | 0.2 | 0.1 |
| - |
| General & Administrative | 3.4 | 1.6 | 1.5 | 1.3 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 3.4 | 1.6 | 1.5 | 1.3 |
| - |
| Other Non-Operating Income | 0.2 | 0.3 | 0.1 | 0.1 |
| Pre-Tax Income | (3.0) | (0.6) | 0.2 | 0.2 |
| - |
| Net Income | (2.7) | (0.7) | 0.2 | (0.0) |
| Net Income Attributable To Parent | (2.7) | (0.7) | 0.2 | (0.0) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (2.7) | (0.7) | 0.2 | (0.0) |
| Shares Diluted | 7.3 | 1.6 | 1.5 | 23.1 |