| (in millions of USD, except per-share data) | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 4.0 | 6.8 | 4.2 | 4.1 |
| Cost of Revenue | 3.5 | 4.4 | 3.4 | 3.3 |
| Gross Profit | 0.4 | 2.4 | 0.8 | 0.9 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (2.5) | (0.8) | (0.6) | (0.4) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (2.5) | (0.6) | (0.6) | (0.4) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.17) | (0.04) | (0.05) | (0.03) |
| EPS Diluted | (0.17) | (0.04) | (0.05) | (0.03) |
| Shares Basic | 15.2 | 14.3 | 12.0 | 12.0 |
| Supplementary Data | ||||
| EBITDA | (2.5) | (0.8) | (0.6) | (0.4) |
| EBIT | (2.5) | (0.8) | (0.6) | (0.4) |
| - |
| General & Administrative | 3.0 | 3.2 | 1.4 | 1.2 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 3.0 | 3.2 | 1.4 | 1.2 |
| - |
| Other Non-Operating Income | 0.0 | 0.1 | 0.0 | 0.0 |
| Pre-Tax Income | (2.5) | (0.6) | (0.6) | (0.4) |
| - |
| Net Income | (2.5) | (0.6) | (0.6) | (0.4) |
| Net Income Attributable To Parent | (2.5) | (0.6) | (0.6) | (0.4) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (2.5) | (0.6) | (0.6) | (0.4) |
| Shares Diluted | 15.2 | 14.3 | 12.0 | 12.0 |