| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 18.4 | 15.8 | 12.6 | 6.7 |
| Cost of Revenue | 14.1 | 11.2 | 8.5 | 4.4 |
| Gross Profit | 4.3 | 4.6 | 4.2 | 2.3 |
| Operating Expenses | ||||
| Research & Development | 2.1 | 1.6 | 1.4 | 0.5 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (5.8) | 1.3 | 1.4 | 0.7 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.2 | 0.2 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.0) | 0.0 | 0.0 | (0.0) |
| Net Income From Continuing Ops | (5.4) | 1.6 | 1.4 | 0.5 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.33) | 0.13 | 0.11 | 0.04 |
| EPS Diluted | (0.33) | 0.13 | 0.11 | 0.04 |
| Shares Basic | 16.6 | 12.5 | 12.5 | 12.5 |
| Supplementary Data | ||||
| EBITDA | (5.5) | 1.6 | 1.8 | 1.0 |
| EBIT | (5.8) | 1.3 | 1.4 | 0.7 |
| - |
| General & Administrative | 7.1 | 0.8 | 0.7 | 0.7 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.4 | 0.4 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 10.1 | 3.3 | 2.8 | 1.6 |
| - |
| Other Non-Operating Income | 0.4 | 0.3 | (0.0) | (0.1) |
| Pre-Tax Income | (5.4) | 1.6 | 1.4 | 0.5 |
| - |
| Net Income | (5.4) | 1.6 | 1.4 | 0.5 |
| Net Income Attributable To Parent | (5.4) | 1.6 | 1.4 | 0.5 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (5.4) | 1.6 | 1.4 | 0.5 |
| Shares Diluted | - | - | - | - |