| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 2.0 | 2.7 | 3.5 | 4.1 | 2.5 | 2.0 | 4.2 | 5.9 | 3.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (4.6) | (5.9) | (3.5) | (4.6) | (6.1) | (7.3) | (1.6) | 0.1 | (1.6) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | 0.0 | 0.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (5.1) | (6.3) | (2.6) | (3.1) | |||||
| Per Share | |||||||||
| EPS Basic | (0.35) | (0.55) | (0.26) | (0.35) | (0.82) | (0.94) | (0.28) | - | - |
| EPS Diluted | (0.35) | (0.55) | (0.26) | (0.35) | (0.82) | ||||
| Supplementary Data | |||||||||
| EBITDA | (4.0) | (5.3) | (2.8) | (3.5) | (5.3) | (6.6) | (0.7) | 1.3 | (0.4) |
| EBIT | (4.6) | (5.9) | (3.5) | (4.6) | (6.1) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.5 | 5.2 | 3.4 | 4.6 | 5.3 | 6.5 | 2.4 | 2.0 | 1.3 |
| Depreciation & Amortization | 0.6 | 0.7 | 0.7 | 1.1 | 0.8 | 0.7 | 0.9 | 1.2 | 1.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.5) | (0.4) | 0.9 | 1.5 | 0.0 | 0.3 | (0.1) | (0.0) | (0.1) |
| Pre-Tax Income | (5.1) | (6.3) | (2.6) | (3.1) | (6.1) | (7.0) | (1.7) | 0.1 | (1.6) |
| (6.1) |
| (7.0) |
| (1.7) |
| 0.1 |
| (1.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (5.1) | (6.3) | (2.6) | (3.1) | (6.1) | (7.0) | (1.7) | 0.1 | (1.6) |
| Net Income Attributable To Parent | (5.1) | (6.3) | (2.6) | (3.1) | (6.1) | (7.0) | (1.7) | 0.1 | (1.6) |
| Less: Minority Interest | - | - | - | - | - | - | 0.0 | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.1) | (6.3) | (2.6) | (3.1) | (6.1) | (7.0) | (1.7) | 0.1 | (1.6) |
| - |
| - |
| - |
| - |
| Shares Basic | 14.7 | 11.5 | 10.1 | 8.9 | 7.4 | 7.4 | 6.0 | - | - |
| Shares Diluted | 14.7 | 11.5 | 10.1 | 8.9 | 7.4 | - | - | - | - |
| (7.3) |
| (1.6) |
| 0.1 |
| (1.6) |