| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 11.7 | 10.1 | 8.2 | 8.0 |
| Cost of Revenue | 9.0 | 7.1 | 4.9 | 4.1 |
| Gross Profit | 2.6 | 3.1 | 3.3 | 3.9 |
| Operating Expenses | ||||
| Research & Development | 0.8 | 0.6 | 0.6 | 0.5 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (0.4) | (5.1) | 1.7 | 2.4 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | 0.1 | 0.3 | 0.3 |
| Net Income From Continuing Ops | (1.8) | (5.7) | 1.5 | 2.1 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | - | (194.28) | 54.92 | 0.43 |
| EPS Diluted | - | (194.28) | 54.92 | 0.43 |
| Shares Basic | - | 0.0 | 0.0 | 5.0 |
| Supplementary Data | ||||
| EBITDA | 0.2 | (4.6) | 2.1 | 2.6 |
| EBIT | (0.4) | (5.1) | 1.7 | 2.4 |
| - |
| General & Administrative | 2.1 | 7.4 | 0.8 | 0.9 |
| Depreciation & Amortization | 0.6 | 0.5 | 0.4 | 0.3 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.1 | 0.2 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 3.0 | 8.2 | 1.6 | 1.6 |
| - |
| Other Non-Operating Income | (1.3) | (0.5) | 0.1 | 0.1 |
| Pre-Tax Income | (1.7) | (5.6) | 1.9 | 2.5 |
| - |
| Net Income | (1.8) | (5.7) | 1.5 | 2.1 |
| Net Income Attributable To Parent | (1.8) | (5.7) | 1.5 | 2.1 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (1.8) | (5.7) | 1.5 | 2.1 |
| Shares Diluted | - | 0.0 | 0.0 | 5.0 |