| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 3.0 | 2.0 | 3.7 | 3.2 |
| Cost of Revenue | 2.8 | 1.8 | 3.0 | 2.1 |
| Gross Profit | 0.2 | 0.2 | 0.7 | 1.0 |
| Operating Expenses | ||||
| Research & Development | 1.0 | 0.7 | 0.8 | 0.7 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (2.7) | (2.8) | (1.8) | (0.9) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.5 | 0.4 | 0.2 | 0.4 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (3.2) | (3.2) | (2.1) | (1.2) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.66) | (4.50) | (3.33) | (0.09) |
| EPS Diluted | (0.66) | (4.50) | (3.33) | (0.09) |
| Shares Basic | 3.9 | 0.6 | 0.5 | 14.8 |
| Supplementary Data | ||||
| EBITDA | (2.1) | (2.4) | (1.5) | (0.6) |
| EBIT | (2.7) | (2.8) | (1.8) | (0.9) |
| - |
| General & Administrative | 1.6 | 2.1 | 1.5 | 1.0 |
| Depreciation & Amortization | 0.5 | 0.5 | 0.3 | 0.3 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 2.9 | 3.0 | 2.5 | 1.9 |
| - |
| Other Non-Operating Income | (0.5) | (0.3) | (0.2) | (0.3) |
| Pre-Tax Income | (3.2) | (3.2) | (2.1) | (1.2) |
| - |
| Net Income | (3.2) | (3.2) | (2.1) | (1.2) |
| Net Income Attributable To Parent | (2.6) | (2.5) | (1.6) | (1.3) |
| Less: Minority Interest | (0.6) | (0.6) | (0.5) | 0.0 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (2.6) | (2.5) | (1.6) | (1.3) |
| Shares Diluted | 3.9 | 0.6 | 0.5 | 14.8 |