| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 1.9 | 0.6 | 1.6 | 17.8 | 37.6 | 17.4 | 13.4 |
| Cost of Revenue | 0.3 | 0.2 | 0.4 | 1.0 | 2.4 | 2.6 | 1.3 |
| Gross Profit | 1.6 | 0.4 | 1.2 | 16.8 | 35.2 | 14.8 | 12.1 |
| Operating Expenses | |||||||
| Research & Development | - | 0.1 | - | - | - | - | - |
| Selling General & Administrative | - | - | - | 7.7 | 15.6 | 4.2 | |
| Operating Income | |||||||
| Operating Income | (3.8) | (3.2) | (4.3) | 2.6 | 10.9 | 1.6 | 9.0 |
| Non-Operating | |||||||
| Interest Income | 0.7 | 0.8 | 0.3 | 0.3 | 0.2 | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (0.1) | 0.0 | 0.0 | 0.0 | - | - | - |
| Net Income From Continuing Ops | (3.9) | (2.4) | (3.6) | 3.2 | 11.4 | 2.0 | |
| Per Share | |||||||
| EPS Basic | (107.26) | (121.44) | (556.29) | 0.77 | 2.79 | 0.13 | - |
| EPS Diluted | (107.26) | (121.44) | (556.29) | 0.77 | 2.79 | 0.13 | 0.58 |
| Supplementary Data | |||||||
| EBITDA | (3.6) | (2.7) | (3.7) | 3.2 | 11.3 | 1.8 | 9.1 |
| EBIT | (3.8) | (3.2) | (4.3) | 2.6 | 10.9 | 1.6 | 9.0 |
| 0.6 |
| Selling & Marketing | 0.3 | 0.2 | 0.6 | 7.7 | 15.6 | - | 0.6 |
| General & Administrative | 4.6 | 3.3 | 4.7 | 6.3 | 8.1 | 6.9 | 2.0 |
| Depreciation & Amortization | 0.2 | 0.5 | 0.6 | 0.7 | 0.4 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 |
| Other Operating Expenses | - | - | - | - | 0.2 | 0.2 | - |
| Total Operating Expenses | 5.5 | 3.6 | 5.5 | 14.2 | 24.3 | 13.2 | 3.1 |
| Income From Equity Investments | - | - | - | 0.2 | 0.2 | 0.1 | 0.0 |
| Other Non-Operating Income | (0.1) | 0.8 | 0.8 | 0.7 | 0.6 | 0.4 | 0.1 |
| Pre-Tax Income | (4.0) | (2.4) | (3.6) | 3.2 | 11.4 | 2.0 | 8.8 |
| 8.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (3.9) | (2.4) | (3.6) | 3.2 | 11.4 | 2.0 | 9.1 |
| Net Income Attributable To Parent | (3.9) | (2.4) | (3.6) | 3.2 | 11.4 | 2.0 | 9.1 |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.9) | (2.4) | (3.6) | 3.2 | 11.4 | 2.0 | 9.1 |
| Shares Basic | 0.0 | 0.0 | 0.0 | 4.2 | 4.1 | 15.6 | - |
| Shares Diluted | 0.0 | 0.0 | 0.0 | 4.2 | 4.1 | 15.6 | 15.2 |