| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 4.5 | 7.5 | 6.4 | 12.2 | 12.5 | 11.2 |
| Cost of Revenue | 4.0 | 5.8 | 5.5 | 10.0 | 11.2 | 9.6 |
| Gross Profit | 0.5 | 1.7 | 0.9 | 2.2 | 1.3 | 1.6 |
| Operating Expenses | ||||||
| Research & Development | 1.7 | 0.6 | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (19.4) | (3.9) | (3.9) | (2.3) | (1.8) | (1.0) |
| Non-Operating | ||||||
| Interest Income | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (19.3) | (3.7) | (3.5) | (1.7) | (1.4) | (1.0) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (9.50) | (2.04) | (1.94) | (0.11) | (0.11) | (0.08) |
| EPS Diluted | (9.50) | (2.04) | (1.94) | (0.11) | (0.11) | (0.08) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (18.6) | (3.1) | (3.2) | (2.0) | (1.5) | (0.8) |
| EBIT | (19.4) | (3.9) | (3.9) | (2.3) | (1.8) | (1.0) |
| Selling & Marketing |
| 0.3 |
| 1.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| General & Administrative | 14.8 | 3.4 | 4.4 | 4.2 | 2.9 | 2.4 |
| Depreciation & Amortization | 0.8 | 0.8 | 0.7 | 0.3 | 0.3 | 0.3 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.0 | 0.3 | 0.4 | 0.6 | 0.4 | 0.0 |
| Pre-Tax Income | (19.3) | (3.6) | (3.4) | (1.7) | (1.4) | (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (19.3) | (3.7) | (3.5) | (1.7) | (1.4) | (1.0) |
| Net Income Attributable To Parent | (19.3) | (3.7) | (3.5) | (1.7) | (1.4) | (1.0) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (19.3) | (3.7) | (3.5) | (1.7) | (1.4) | (1.0) |
| 2.0 |
| 1.8 |
| 1.8 |
| 15.3 |
| 13.0 |
| 13.0 |
| Shares Diluted | 2.0 | 1.8 | 1.8 | 15.3 | 13.0 | 13.0 |