| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 3.1 | 1.1 | 0.3 | - | - |
| Cost of Revenue | 1.5 | 0.2 | 0.2 | - | - |
| Gross Profit | 1.6 | 0.9 | 0.1 | - | - |
| Operating Expenses | |||||
| Research & Development | 0.3 | 0.5 | 0.8 | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 0.5 | ||||
| Operating Income | |||||
| Operating Income | (1.7) | (2.4) | (2.9) | - | - |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | (0.0) | (0.0) | - | - |
| Net Income From Continuing Ops | (1.8) | (2.4) | (2.7) | (3.8) | (0.5) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.12) | (0.14) | (0.20) | - | - |
| EPS Diluted | (0.12) | (0.14) | (0.20) | - | - |
| Shares Basic | 15.1 | 14.8 | |||
| Supplementary Data | |||||
| EBITDA | (1.7) | (2.4) | (2.9) | - | - |
| EBIT | (1.7) | (2.4) | (2.9) | - | - |
| 0.4 |
| 0.4 |
| - |
| - |
| General & Administrative | 2.5 | 2.5 | 1.8 | - | - |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 3.3 | 3.3 | 3.0 | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.0 | 0.0 | 0.0 | - | - |
| Pre-Tax Income | - | - | (2.9) | - | - |
| - |
| - |
| - |
| - |
| Net Income | (1.8) | (2.4) | (2.7) | (3.8) | (0.5) |
| Net Income Attributable To Parent | (1.8) | (2.4) | (2.7) | (3.8) | (0.5) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (1.8) | (2.4) | (2.7) | (3.8) | (0.5) |
| 13.8 |
| 13.8 |
| 13.4 |
| Shares Diluted | 15.1 | 14.8 | 13.8 | 13.8 | 13.4 |