| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 7.5 | 8.2 | 8.0 | 9.0 | 10.9 |
| Cost of Revenue | 5.7 | 6.6 | 6.4 | 6.7 | 8.7 |
| Gross Profit | 1.8 | 1.7 | 1.6 | 2.3 | 2.3 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 1.0 | ||||
| Operating Income | |||||
| Operating Income | (6.4) | (6.9) | (6.4) | (1.6) | (0.1) |
| Non-Operating | |||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | 0.2 | 0.4 | 0.3 | 0.2 | 0.2 |
| Income From Equity Investments | (0.2) | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | - | - |
| Net Income From Continuing Ops | (8.6) | (7.3) | (6.6) | (1.8) | (0.2) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (5.20) | (46.08) | (46.16) | 1.23 | (0.01) |
| EPS Diluted | (5.20) | (46.08) | (46.16) | 1.23 | (0.01) |
| Shares Basic | 1.7 | 0.2 | |||
| Supplementary Data | |||||
| EBITDA | (6.4) | (6.9) | (6.3) | (1.5) | 0.0 |
| EBIT | (6.4) | (6.9) | (6.4) | (1.6) | (0.1) |
| 0.5 |
| 0.2 |
| 0.1 |
| 0.2 |
| General & Administrative | 6.8 | 7.2 | 7.0 | 3.9 | 2.2 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 8.2 | 8.6 | 8.1 | 3.9 | 2.4 |
| - |
| - |
| - |
| Other Non-Operating Income | (2.2) | (0.4) | (0.2) | (0.2) | (0.1) |
| Pre-Tax Income | (8.6) | (7.3) | (6.6) | (1.8) | (0.2) |
| - |
| - |
| - |
| - |
| Net Income | (8.6) | (7.3) | (6.6) | 3.5 | (0.2) |
| Net Income Attributable To Parent | (8.6) | (7.3) | (6.6) | 3.5 | (0.2) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (8.6) | (7.3) | (6.6) | 3.5 | (0.2) |
| 0.1 |
| 2.9 |
| 20.0 |
| Shares Diluted | 1.7 | 0.2 | 0.1 | 2.9 | 20.0 |