| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 55.9 | 41.4 | 26.9 | 17.2 | 14.3 |
| Cost of Revenue | 33.4 | 20.6 | 12.4 | 13.1 | 11.0 |
| Gross Profit | 22.5 | 20.8 | 14.5 | 4.1 | 3.3 |
| Operating Expenses | |||||
| Research & Development | 7.9 | 7.4 | 3.5 | 3.2 | 0.7 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 3.0 | 6.8 | 7.6 | (0.3) | 1.4 |
| Non-Operating | |||||
| Interest Income | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.7 | 0.8 | 1.1 | - | 0.0 |
| Net Income From Continuing Ops | (19.3) | 12.1 | 6.6 | (0.3) | 1.4 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | - | - | 0.26 | (0.01) | 0.06 |
| EPS Diluted | - | - | 0.29 | (0.01) | 0.06 |
| Shares Basic | - | - | |||
| Supplementary Data | |||||
| EBITDA | 14.9 | 12.2 | 8.1 | (0.3) | 1.4 |
| EBIT | 3.0 | 6.8 | 7.6 | (0.3) | 1.4 |
| - |
| - |
| - |
| - |
| General & Administrative | 10.7 | 5.4 | 3.0 | 1.0 | 1.1 |
| Depreciation & Amortization | 11.9 | 5.4 | 0.4 | 0.0 | 0.0 |
| Amortization of Intangibles | 11.9 | 5.4 | 0.4 | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 19.5 | 14.0 | 6.9 | 4.4 | 1.9 |
| - |
| - |
| - |
| Other Non-Operating Income | (21.6) | 6.2 | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | (18.6) | 13.0 | 7.6 | (0.3) | 1.4 |
| - |
| - |
| - |
| - |
| Net Income | (19.3) | 12.1 | 6.6 | (0.3) | 1.4 |
| Net Income Attributable To Parent | (19.3) | 12.1 | 6.6 | (0.3) | 1.4 |
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (19.3) | 12.1 | 6.6 | (0.3) | 1.4 |
| 25.0 |
| 23.4 |
| 23.0 |
| Shares Diluted | - | - | 25.0 | 23.4 | 23.0 |