| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 34.5 | 25.2 | 12.7 |
| Cost of Revenue | 14.0 | 11.2 | 7.0 |
| Gross Profit | 20.5 | 13.9 | 5.6 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (5.6) | (7.0) | (10.0) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (0.1) | (0.0) | 0.0 |
| Net Income From Continuing Ops | (11.1) | (12.9) | (12.6) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.60) | (0.80) | (0.93) |
| EPS Diluted | - | - | - |
| Shares Basic | - | - | - |
| Shares Diluted | - | ||
| Supplementary Data | |||
| EBITDA | (4.0) | (5.7) | (9.1) |
| EBIT | (5.6) | (7.0) | (10.0) |
| - |
| - |
| - |
| Depreciation & Amortization | 1.6 | 1.3 | 0.8 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 26.1 | 20.9 | 15.6 |
| - |
| - |
| - |
| Pre-Tax Income | (11.1) | (12.9) | (12.6) |
| (11.1) |
| (12.9) |
| (12.6) |
| Net Income Attributable To Parent | (11.1) | (12.9) | (12.6) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (11.1) | (12.9) | (12.6) |
| - |
| - |