| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 8.0 | 3.8 | 5.4 | 3.1 | 6.3 | 1.3 |
| Cost of Revenue | 7.3 | 2.4 | 1.9 | 1.0 | 1.4 | 0.5 |
| Gross Profit | 0.7 | 1.3 | 3.6 | 2.2 | 4.9 | 0.9 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (24.2) | (7.1) | (2.5) | (0.9) | 3.0 | 0.4 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | 0.1 | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | 0.1 | 0.1 | (0.1) | 0.8 | 0.0 |
| Net Income From Continuing Ops | (24.0) | (8.1) | (2.6) | (0.8) | 2.3 | 0.3 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (26.92) | (41.37) | (114.16) | (0.06) | 0.19 | 0.03 |
| EPS Diluted | (26.92) | (41.37) | (114.16) | (0.06) | 0.19 | 0.03 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (24.2) | (7.0) | (2.4) | (0.9) | 3.1 | 0.4 |
| EBIT | (24.2) | (7.1) | (2.5) | (0.9) | 3.0 | 0.4 |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 24.3 | 7.6 | 3.6 | 2.1 | 0.9 | 0.2 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 24.9 | 8.5 | 6.1 | 3.1 | 1.9 | 0.5 |
| - |
| - |
| - |
| 0.8 |
| (2.3) |
| (0.3) |
| Other Non-Operating Income | 0.2 | (1.0) | 0.1 | 0.0 | 0.0 | (0.0) |
| Pre-Tax Income | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (24.0) | (8.7) | (2.5) | (0.8) | 2.3 | 0.3 |
| Net Income Attributable To Parent | (24.0) | (8.7) | (2.5) | (0.8) | 2.3 | 0.3 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (24.0) | (8.7) | (2.5) | (0.8) | 2.3 | 0.3 |
| 0.9 |
| 0.2 |
| 0.0 |
| 12.0 |
| 12.0 |
| 12.0 |
| Shares Diluted | 0.9 | 0.2 | 0.0 | 12.0 | 12.0 | 12.0 |