| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 34.6 | 24.3 | 29.2 | 43.4 | 37.6 | - |
| Cost of Revenue | 33.6 | 23.0 | 24.8 | 41.2 | 34.8 | - |
| Gross Profit | 1.0 | 1.3 | 4.4 | 2.2 | 2.8 | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (91.6) | (4.2) | (12.2) | (5.4) | (2.2) | - |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 0.5 | 0.5 | 0.9 | 0.8 | 0.4 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | - |
| Net Income From Continuing Ops | (92.1) | (4.7) | (13.1) | (6.2) | (2.5) | - |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | - | (1.14) | (0.75) | - | - |
| EPS Diluted | - | - | (1.14) | (0.75) | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (90.8) | (3.3) | (11.4) | (4.8) | (1.6) | - |
| EBIT | (91.6) | (4.2) | (12.2) | (5.4) | (2.2) | - |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 19.0 | 5.7 | 16.1 | 6.2 | 3.9 | - |
| Depreciation & Amortization | 0.8 | 0.9 | 0.8 | 0.7 | 0.6 | - |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | (72.6) | 1.1 | 0.5 | 0.5 | (0.4) | - |
| Total Operating Expenses | 92.6 | 5.5 | 16.6 | 7.6 | 5.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | (92.1) | (4.8) | (13.1) | (6.2) | (2.6) | - |
| (0.2) |
| (4.0) |
| - |
| - |
| - |
| - |
| Net Income | (92.3) | (8.8) | (13.1) | (6.2) | (2.5) | - |
| Net Income Attributable To Parent | (92.3) | (8.6) | (12.8) | (6.1) | (2.5) | - |
| Less: Minority Interest | - | (0.2) | 0.4 | (0.1) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (92.3) | (8.6) | (12.8) | (6.1) | (2.5) | - |
| 3.6 |
| 1.7 |
| 0.1 |
| 8.2 |
| 4.5 |
| 4.5 |
| Shares Diluted | 3.6 | 1.7 | 0.1 | 8.2 | 4.5 | 4.5 |