| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 18.3 | 18.2 | 17.3 | 13.3 | 14.7 | 10.3 |
| Cost of Revenue | 10.1 | 11.0 | 9.1 | 7.2 | 7.8 | 5.2 |
| Gross Profit | 8.2 | 7.2 | 8.1 | 6.1 | 6.9 | 5.1 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (1.9) | (0.5) | (0.6) | (1.4) | (0.4) | (0.0) |
| Non-Operating | ||||||
| Interest Income | 1.5 | 0.7 | 0.5 | - | - | - |
| Interest Expense | 0.2 | 0.1 | (0.0) | 0.0 | 0.1 | 0.1 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 0.2 | 0.8 | 0.0 | (1.3) | 0.5 | (0.2) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 0.03 | 3.68 | 0.23 | (0.14) | 0.06 | (0.02) |
| EPS Diluted | 0.03 | 3.68 | 0.23 | (0.14) | 0.06 | (0.02) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (1.0) | 0.3 | 0.2 | (0.7) | 0.2 | 0.5 |
| EBIT | (1.9) | (0.5) | (0.6) | (1.4) | (0.4) | (0.0) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 3.8 | 3.0 | 3.9 | 3.8 | 3.2 | 2.2 |
| Depreciation & Amortization | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 |
| Amortization of Intangibles | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | 0.2 | 1.1 | (0.0) |
| Total Operating Expenses | 10.1 | 7.7 | 8.8 | 7.5 | 7.4 | 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 2.1 | 1.4 | 0.8 | 0.2 | 1.0 | (0.1) |
| Pre-Tax Income | 0.3 | 0.8 | 0.2 | (1.3) | 0.5 | (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 0.2 | 0.8 | 0.0 | (1.3) | 0.5 | (0.2) |
| Net Income Attributable To Parent | 0.2 | 0.8 | 0.0 | (1.3) | 0.5 | (0.2) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.2 | 0.8 | 0.0 | (1.3) | 0.5 | (0.2) |
| 5.4 |
| 0.2 |
| 0.1 |
| 9.0 |
| 9.0 |
| 9.0 |
| Shares Diluted | 5.4 | 0.2 | 0.1 | 9.0 | 9.0 | 9.0 |