| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 8.9 | 8.2 | 5.7 | 6.3 | 5.3 | 9.1 | 8.7 |
| Cost of Revenue | 3.0 | 2.8 | 1.5 | 2.0 | 1.9 | 2.3 | 2.2 |
| Gross Profit | 5.9 | 5.3 | 4.2 | 4.3 | 3.4 | 6.7 | 6.5 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | 8.7 | 10.3 | 8.8 | - | - | - | |
| Operating Income | |||||||
| Operating Income | (4.2) | (7.4) | (7.0) | (7.2) | (1.5) | 1.3 | 2.6 |
| Non-Operating | |||||||
| Interest Income | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 0.0 | (0.3) | 0.3 | (0.2) | (0.3) | 0.4 | 0.7 |
| Net Income From Continuing Ops | (2.5) | (6.6) | (7.1) | (6.1) | (1.1) | 1.0 | |
| Per Share | |||||||
| EPS Basic | (0.16) | (0.47) | (0.57) | (0.54) | (0.12) | 0.13 | - |
| EPS Diluted | (0.16) | (0.47) | (0.57) | (0.54) | (0.12) | 0.13 | - |
| Supplementary Data | |||||||
| EBITDA | (3.8) | (7.0) | (6.6) | (6.9) | (1.3) | 1.4 | 2.7 |
| EBIT | (4.2) | (7.4) | (7.0) | (7.2) | (1.5) | 1.3 | 2.6 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 8.7 | 11.2 | 10.2 | 10.5 | 3.1 | 3.1 | 1.9 |
| Depreciation & Amortization | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.2 | 0.2 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.7 | 0.5 | 0.2 | 0.8 | - | - | - |
| Pre-Tax Income | (2.5) | (6.9) | (6.8) | (6.3) | (1.4) | 1.4 | 2.7 |
| 2.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (2.5) | (6.6) | (7.1) | (6.1) | (1.1) | 1.0 | 2.1 |
| Net Income Attributable To Parent | (2.4) | (6.0) | (6.7) | (6.0) | (1.1) | 1.0 | 2.1 |
| Less: Minority Interest | (0.1) | (0.6) | (0.4) | (0.2) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.4) | (6.0) | (6.7) | (6.0) | (1.1) | 1.0 | 2.1 |
| Shares Basic | 15.5 | 12.6 | 11.7 | 11.0 | 9.2 | 7.9 | - |
| Shares Diluted | 15.5 | 12.6 | 11.7 | 11.0 | 9.2 | 7.9 | - |