| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 10.1 | 7.9 | 4.0 |
| Cost of Revenue | 7.6 | 4.9 | 1.6 |
| Gross Profit | 2.5 | 3.0 | 2.4 |
| Operating Expenses | |||
| Research & Development | 0.9 | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (8.6) | 1.2 | (1.3) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.1 | 0.1 | - |
| Net Income From Continuing Ops | (8.6) | 1.1 | (1.3) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.52) | 0.07 | (0.08) |
| EPS Diluted | (0.52) | 0.07 | (0.08) |
| Shares Basic | 16.5 | 16.0 | 16.0 |
| Shares Diluted | 16.5 | ||
| Supplementary Data | |||
| EBITDA | (8.6) | 1.2 | (1.3) |
| EBIT | (8.6) | 1.2 | (1.3) |
| 0.9 |
| 0.8 |
| 0.9 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 11.1 | 1.9 | 3.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| Pre-Tax Income | (8.6) | 1.2 | (1.3) |
| (8.6) |
| 1.1 |
| (1.3) |
| Net Income Attributable To Parent | (8.6) | 1.1 | (1.3) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (8.6) | 1.1 | (1.3) |
| 16.0 |
| 16.0 |