| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 9.8 | 10.1 | 11.1 | 9.3 |
| Cost of Revenue | 7.6 | 7.8 | 8.7 | 6.2 |
| Gross Profit | 2.2 | 2.3 | 2.4 | 3.0 |
| Operating Expenses | ||||
| Research & Development | 1.7 | 2.5 | 0.6 | 0.8 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 1.0 | 0.4 | 0.6 | |
| Operating Income | ||||
| Operating Income | (10.9) | (1.3) | 0.4 | 0.0 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.1 | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.1) | 0.1 | 0.3 | (0.1) |
| Net Income From Continuing Ops | (10.9) | (1.4) | 0.2 | 0.1 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.60) | (0.09) | 0.01 | 0.01 |
| EPS Diluted | (0.60) | (0.09) | 0.01 | 0.01 |
| Shares Basic | 18.0 | 15.8 | 15.0 | 15.0 |
| Supplementary Data | ||||
| EBITDA | (10.7) | (1.3) | 0.5 | 0.2 |
| EBIT | (10.9) | (1.3) | 0.4 | 0.0 |
| 1.3 |
| General & Administrative | 9.2 | 0.7 | 0.8 | 0.9 |
| Depreciation & Amortization | 0.3 | 0.0 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 13.2 | 3.6 | 2.0 | 3.0 |
| - |
| Other Non-Operating Income | (0.0) | (0.0) | 0.0 | 0.0 |
| Pre-Tax Income | (11.0) | (1.3) | 0.4 | 0.1 |
| - |
| Net Income | (10.9) | (1.4) | 0.2 | 0.1 |
| Net Income Attributable To Parent | (10.8) | (1.5) | 0.2 | 0.1 |
| Less: Minority Interest | (0.0) | 0.1 | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (10.8) | (1.5) | 0.2 | 0.1 |
| Shares Diluted | 18.0 | 15.8 | 15.0 | 15.0 |