| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 1.0 | 0.9 | 0.6 | 0.6 | 0.7 |
| Cost of Revenue | 1.0 | 0.9 | 0.5 | 0.3 | 0.5 |
| Gross Profit | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 |
| Operating Expenses | |||||
| Research & Development | 2.3 | 2.1 | 0.6 | 0.6 | 0.6 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 1.6 | ||||
| Operating Income | |||||
| Operating Income | (7.5) | (5.6) | (2.8) | (1.8) | (1.0) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | 0.0 | 0.2 | 0.0 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | - | - |
| Net Income From Continuing Ops | (5.4) | (11.1) | (3.8) | (1.7) | (0.6) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.31 | 0.99 | 0.77 | 0.49 | 1.71 |
| EPS Diluted | 0.31 | 0.99 | 0.77 | 0.49 | 1.71 |
| Shares Basic | 17.5 | 11.1 | |||
| Supplementary Data | |||||
| EBITDA | (7.5) | (5.5) | (2.8) | (1.8) | (1.0) |
| EBIT | (7.5) | (5.6) | (2.8) | (1.8) | (1.0) |
| 1.1 |
| 0.5 |
| 0.3 |
| 0.2 |
| General & Administrative | 3.6 | 2.4 | 1.5 | 0.8 | 0.5 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 |
| Pre-Tax Income | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Net Income | (5.4) | (11.1) | (3.8) | (1.7) | (0.6) |
| Net Income Attributable To Parent | (5.4) | (11.1) | (3.8) | (1.7) | (0.6) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (5.4) | (11.1) | (3.8) | (1.7) | (0.6) |
| 4.9 |
| 3.3 |
| 0.4 |
| Shares Diluted | 17.5 | 11.1 | 4.9 | 3.3 | 0.4 |