| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 34.9 | 29.6 | 12.7 | 2.7 |
| Cost of Revenue | 15.7 | 11.0 | 4.9 | 1.2 |
| Gross Profit | 19.1 | 18.6 | 7.8 | 1.4 |
| Operating Expenses | ||||
| Research & Development | 6.3 | 4.3 | 0.4 | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | 2.7 | 9.2 | 5.8 | 1.0 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.0 | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.5 | 1.6 | 1.0 | 0.2 |
| Net Income From Continuing Ops | 1.9 | 7.4 | 4.8 | 0.8 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.05 | 0.24 | 0.16 | 5,269.00 |
| EPS Diluted | 0.05 | 0.24 | 0.16 | 5,269.00 |
| Shares Basic | 37.4 | 30.3 | 30.3 | 0.0 |
| Supplementary Data | ||||
| EBITDA | - | - | - | - |
| EBIT | 2.7 | 9.2 | 5.8 | 1.0 |
| - |
| General & Administrative | 8.9 | 5.0 | 1.6 | 0.3 |
| Depreciation & Amortization | - | - | - | - |
| Amortization of Intangibles | 4.4 | 2.4 | 2.3 | 0.6 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 16.4 | 9.4 | 2.1 | 0.4 |
| - |
| Other Non-Operating Income | (0.0) | 0.0 | - | - |
| Pre-Tax Income | 2.4 | 9.0 | 5.8 | 1.0 |
| - |
| Net Income | 1.9 | 7.4 | 4.8 | 0.8 |
| Net Income Attributable To Parent | 1.9 | 7.4 | 4.8 | 0.8 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 1.9 | 7.4 | 4.8 | 0.8 |
| Shares Diluted | 37.4 | 30.3 | 30.3 | 0.0 |