| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 59.1 | 55.7 | - | - |
| Cost of Revenue | 52.5 | 39.7 | - | - |
| Gross Profit | 6.5 | 16.0 | - | - |
| Operating Expenses | ||||
| Research & Development | 7.4 | 6.4 | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 3.1 | 2.7 | - | |
| Operating Income | ||||
| Operating Income | (14.9) | 3.7 | - | - |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | - | - |
| Interest Expense | 0.0 | - | - | - |
| Income From Equity Investments | 0.1 | 0.1 | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | - | - | - |
| Net Income From Continuing Ops | (14.4) | 4.2 | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.01) | 0.01 | - | - |
| EPS Diluted | (0.01) | 0.00 | - | - |
| Shares Basic | 1,251.6 | 466.4 | 416.9 | 416.9 |
| Supplementary Data | ||||
| EBITDA | (9.4) | 7.8 | - | - |
| EBIT | (14.9) | 3.7 | - | - |
| - |
| General & Administrative | 10.9 | 3.3 | - | - |
| Depreciation & Amortization | 5.5 | 4.1 | - | - |
| Amortization of Intangibles | 5.4 | 4.0 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 21.4 | 12.3 | - | - |
| - |
| Other Non-Operating Income | - | - | - | - |
| Pre-Tax Income | (14.4) | 4.2 | - | - |
| - |
| Net Income | (14.4) | 4.2 | - | - |
| Net Income Attributable To Parent | (13.5) | 2.8 | - | - |
| Less: Minority Interest | (0.9) | 1.4 | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (13.5) | 2.8 | - | - |
| Shares Diluted | 1,251.6 | 515.6 | 466.2 | 466.2 |