| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 21.4 | 18.1 | 16.7 | 11.4 |
| Cost of Revenue | 14.3 | 11.6 | 11.3 | 7.8 |
| Gross Profit | 7.1 | 6.6 | 5.4 | 3.5 |
| Operating Expenses | ||||
| Research & Development | 0.9 | 2.9 | 1.3 | 1.2 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (17.1) | (1.6) | 2.2 | 0.9 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.3 | 0.3 | 0.3 | 0.0 |
| Net Income From Continuing Ops | (17.3) | (1.9) | 2.3 | 0.9 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.75) | (0.10) | 0.47 | 0.19 |
| EPS Diluted | (0.75) | (0.10) | 0.47 | 0.19 |
| Shares Basic | 23.2 | 20.2 | 20.0 | 20.0 |
| Supplementary Data | ||||
| EBITDA | (16.8) | (1.2) | 2.4 | 1.1 |
| EBIT | (17.1) | (1.6) | 2.2 | 0.9 |
| - |
| General & Administrative | 21.8 | 3.2 | 1.0 | 1.0 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.2 | 0.1 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 24.1 | 8.1 | 3.2 | 2.6 |
| - |
| Other Non-Operating Income | 0.0 | (0.1) | 0.4 | 0.1 |
| Pre-Tax Income | (17.0) | (1.7) | 2.6 | 1.0 |
| - |
| Net Income | (17.3) | (1.9) | 2.3 | 0.9 |
| Net Income Attributable To Parent | (17.3) | (1.9) | 2.3 | 0.9 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (17.3) | (1.9) | 2.3 | 0.9 |
| Shares Diluted | 23.2 | 20.2 | 20.0 | 20.0 |