| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 18.8 | 50.9 | 50.8 | 44.6 | 22.3 |
| Cost of Revenue | 16.6 | 48.3 | 47.5 | 40.8 | 19.8 |
| Gross Profit | 2.3 | 2.6 | 3.3 | 3.8 | 2.5 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 7.4 | 6.4 | 3.7 | - | - |
| Selling & Marketing | 1.5 | ||||
| Operating Income | |||||
| Operating Income | (6.6) | (5.8) | (1.4) | (7.4) | (8.2) |
| Non-Operating | |||||
| Interest Income | - | 1.2 | - | - | - |
| Interest Expense | 0.6 | 0.2 | 0.0 | 0.3 | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | - | - |
| Net Income From Continuing Ops | (5.6) | (3.4) | (1.1) | (6.7) | (8.2) |
| Net Income From Discontinued Ops | (3.1) | ||||
| Per Share | |||||
| EPS Basic | (6.03) | (13.13) | (12.69) | (0.16) | (0.21) |
| EPS Diluted | (6.03) | (13.13) | (12.69) | (0.16) | (0.21) |
| Shares Basic | 1.4 | 0.5 | |||
| Supplementary Data | |||||
| EBITDA | (5.7) | (4.8) | (0.6) | (7.2) | (8.1) |
| EBIT | (6.6) | (5.8) | (1.4) | (7.4) | (8.2) |
| 1.3 |
| 1.0 |
| 4.1 |
| 4.3 |
| General & Administrative | - | 9.8 | 7.7 | 5.7 | 4.4 |
| Depreciation & Amortization | 0.9 | 1.0 | 0.7 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.7 | 0.7 | 0.6 | 0.3 | 0.1 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 8.9 | 8.4 | 4.7 | 11.1 | 10.7 |
| - |
| - |
| - |
| Other Non-Operating Income | 1.0 | 2.4 | 0.3 | 0.7 | 0.0 |
| Pre-Tax Income | (5.6) | (3.4) | (1.1) | (6.7) | (8.2) |
| (3.4) |
| (4.1) |
| - |
| - |
| Net Income | (8.7) | (6.8) | (5.2) | (6.7) | (8.2) |
| Net Income Attributable To Parent | (8.5) | (6.6) | (5.1) | (6.7) | (8.0) |
| Less: Minority Interest | (0.2) | (0.2) | (0.0) | (0.0) | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (8.5) | (6.6) | (5.1) | (6.7) | (8.0) |
| 0.4 |
| 41.7 |
| 38.4 |
| Shares Diluted | 1.4 | 0.5 | 0.4 | 41.7 | 38.4 |