| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 0.5 | 0.4 | 0.6 | 0.7 |
| Cost of Revenue | 0.2 | 0.1 | 0.2 | 0.1 |
| Gross Profit | 0.3 | 0.4 | 0.5 | 0.6 |
| Operating Expenses | ||||
| Research & Development | 0.5 | 0.1 | 0.1 | 0.1 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.2 | 0.3 | 0.3 | |
| Operating Income | ||||
| Operating Income | (5.2) | (0.8) | (0.3) | 0.0 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | - |
| Tax & Net | ||||
| Income Tax Expense | - | 0.0 | (0.0) | (0.0) |
| Net Income From Continuing Ops | (5.1) | (0.7) | (0.2) | 0.1 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.32) | (0.05) | (0.02) | 0.01 |
| EPS Diluted | (0.32) | (0.05) | (0.02) | 0.01 |
| Shares Basic | 16.0 | 12.7 | 12.0 | 12.0 |
| Supplementary Data | ||||
| EBITDA | - | - | - | - |
| EBIT | (5.2) | (0.8) | (0.3) | 0.0 |
| 0.3 |
| General & Administrative | 4.9 | 0.8 | 0.4 | 0.2 |
| Depreciation & Amortization | - | - | - | - |
| Amortization of Intangibles | - | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | - | 0.1 | 0.0 | 0.0 |
| Total Operating Expenses | 5.5 | 1.2 | 0.8 | 0.5 |
| Other Non-Operating Income | 0.1 | 0.1 | 0.0 | 0.0 |
| Pre-Tax Income | (5.1) | (0.6) | (0.3) | 0.1 |
| - |
| Net Income | (5.1) | (0.7) | (0.2) | 0.1 |
| Net Income Attributable To Parent | (5.1) | (0.7) | (0.2) | 0.1 |
| Less: Minority Interest | (0.0) | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (5.1) | (0.7) | (0.2) | 0.1 |
| Shares Diluted | 16.0 | 12.7 | 12.0 | 12.0 |