| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 9.5 | 8.0 | 3.8 | 5.2 | - | - |
| Cost of Revenue | 6.5 | 4.7 | 2.5 | 3.5 | - | - |
| Gross Profit | 3.0 | 3.2 | 1.3 | 1.7 | - | - |
| Operating Expenses | ||||||
| Research & Development | 0.2 | 0.8 | 0.9 | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (7.2) | (3.2) | (4.0) | (2.4) | - | - |
| Non-Operating | ||||||
| Interest Income | 0.0 | 0.1 | 0.1 | 0.0 | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | - | - | - | - |
| Net Income From Continuing Ops | (7.2) | (3.2) | (4.2) | (2.3) | - | - |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | (0.13) | (0.23) | (0.14) | - | - |
| EPS Diluted | - | (0.13) | (0.23) | - | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (7.1) | (3.2) | (4.0) | (2.4) | - | - |
| EBIT | (7.2) | (3.2) | (4.0) | (2.4) | - | - |
| Selling & Marketing |
| 0.5 |
| 1.4 |
| 1.4 |
| 1.4 |
| - |
| - |
| General & Administrative | 5.9 | 4.1 | 3.0 | 1.4 | - | - |
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | 0.5 | 0.5 | 0.1 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 10.3 | 6.4 | 5.4 | 4.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.0 | 0.0 | (0.1) | 0.1 | - | - |
| Pre-Tax Income | (7.2) | (3.2) | (4.2) | (2.3) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (7.2) | (3.2) | (4.2) | (2.3) | - | - |
| Net Income Attributable To Parent | (7.2) | (3.2) | (4.1) | (2.3) | - | - |
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | (0.0) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.2) | (3.2) | (4.1) | (2.3) | - | - |
| 14.1 |
| 2.3 |
| 1.8 |
| 16.3 |
| 16.3 |
| 16.3 |
| Shares Diluted | 14.1 | 2.4 | 1.8 | 16.3 | 16.3 | - |