| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 27.8 | 20.2 | 19.8 |
| Cost of Revenue | 24.5 | 16.4 | 14.7 |
| Gross Profit | 3.4 | 3.8 | 5.1 |
| Operating Expenses | |||
| Research & Development | 0.4 | 1.0 | 1.7 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 7.5 | 2.7 | 3.1 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (10.8) | (1.7) | (2.0) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.0 | 0.0 | (0.0) |
| Net Income From Continuing Ops | (10.4) | (1.2) | (1.1) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (20.11) | (2.51) | (3.69) |
| EPS Diluted | (20.11) | (2.51) | (3.69) |
| Shares Basic | 0.5 | 0.5 | 0.3 |
| Shares Diluted | 0.5 | ||
| Supplementary Data | |||
| EBITDA | (10.6) | (1.5) | (1.7) |
| EBIT | (10.8) | (1.7) | (2.0) |
| 6.3 |
| 1.7 |
| 2.3 |
| Depreciation & Amortization | 0.1 | 0.2 | 0.3 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 14.2 | 5.5 | 7.0 |
| 0.3 |
| 0.5 |
| 0.9 |
| Pre-Tax Income | (10.4) | (1.2) | (1.1) |
| (10.4) |
| (1.2) |
| (1.1) |
| Net Income Attributable To Parent | (10.4) | (1.2) | (1.1) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (10.4) | (1.2) | (1.1) |
| 0.5 |
| 0.3 |