| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 23.2 | 21.2 | 15.5 | 18.3 | 14.1 |
| Cost of Revenue | 20.1 | 18.7 | 13.3 | 15.3 | 11.2 |
| Gross Profit | 3.1 | 2.5 | 2.2 | 3.0 | 2.9 |
| Operating Expenses | |||||
| Research & Development | 3.7 | 1.7 | 0.3 | 0.2 | 0.1 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 0.7 | ||||
| Operating Income | |||||
| Operating Income | (4.1) | (1.9) | 0.8 | 1.5 | 2.2 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.1 | 0.1 | 0.3 | 0.4 | 0.6 |
| Net Income From Continuing Ops | (5.5) | (0.8) | 1.0 | 1.1 | 1.7 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.52) | (0.11) | 0.15 | 0.17 | 0.26 |
| EPS Diluted | (0.52) | (0.11) | 0.15 | 0.17 | 0.26 |
| Shares Basic | 10.4 | 7.5 | |||
| Supplementary Data | |||||
| EBITDA | (3.3) | (0.9) | 1.5 | 1.9 | 2.4 |
| EBIT | (4.1) | (1.9) | 0.8 | 1.5 | 2.2 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.3 |
| General & Administrative | 2.7 | 2.0 | 0.5 | 0.7 | 0.3 |
| Depreciation & Amortization | 0.7 | 1.0 | 0.7 | 0.3 | 0.1 |
| Amortization of Intangibles | 0.6 | 0.8 | 0.5 | 0.2 | 0.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 7.1 | 4.4 | 1.4 | 1.5 | 0.7 |
| - |
| - |
| - |
| Other Non-Operating Income | (1.3) | 1.2 | 0.5 | 0.0 | (0.0) |
| Pre-Tax Income | (5.4) | (0.7) | 1.3 | 1.5 | 2.2 |
| - |
| - |
| - |
| - |
| Net Income | (5.5) | (0.8) | 1.0 | 1.1 | 1.7 |
| Net Income Attributable To Parent | (5.5) | (0.8) | 1.0 | 1.1 | 1.6 |
| Less: Minority Interest | - | (0.0) | 0.0 | 0.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (5.5) | (0.8) | 1.0 | 1.1 | 1.6 |
| 6.4 |
| 6.4 |
| 6.4 |
| Shares Diluted | 10.4 | 7.5 | 6.4 | 6.4 | 6.4 |