| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 263.9 | 155.2 | 70.8 | 30.8 |
| Cost of Revenue | 259.2 | 152.0 | 68.5 | 28.4 |
| Gross Profit | 4.7 | 3.2 | 2.3 | 2.4 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 1.3 | 0.7 | 0.2 | |
| Operating Income | ||||
| Operating Income | (1.6) | 0.2 | 1.4 | 2.4 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.2 | 0.1 | 0.0 | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.1 | 0.1 | 0.2 | 0.4 |
| Net Income From Continuing Ops | (1.8) | 0.2 | 1.2 | 2.0 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | - | - | - | - |
| EPS Diluted | - | - | - | - |
| Shares Basic | - | - | - | - |
| Supplementary Data | ||||
| EBITDA | (1.5) | 0.3 | 1.4 | - |
| EBIT | (1.6) | 0.2 | 1.4 | 2.4 |
| 0.0 |
| General & Administrative | 5.0 | 2.3 | 0.7 | 0.0 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 6.3 | 3.0 | 0.9 | 0.0 |
| - |
| Other Non-Operating Income | (0.0) | 0.1 | 0.0 | 0.0 |
| Pre-Tax Income | (1.6) | 0.3 | 1.4 | 2.4 |
| - |
| Net Income | (1.8) | 0.2 | 1.2 | 2.0 |
| Net Income Attributable To Parent | (1.8) | 0.2 | 1.2 | 2.0 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (1.8) | 0.2 | 1.2 | 2.0 |
| Shares Diluted | - | - | - | - |