| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 22.9 | 30.3 | 20.3 | 26.9 | 18.6 | 14.1 |
| Cost of Revenue | 18.0 | 26.3 | 15.3 | 20.3 | 12.9 | 10.3 |
| Gross Profit | 4.9 | 4.0 | 5.0 | 6.6 | 5.7 | 3.8 |
| Operating Expenses | ||||||
| Research & Development | 1.6 | 1.7 | 1.2 | 0.9 | 1.0 | 0.6 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (1.6) | (1.6) | 0.7 | 4.1 | 3.5 | 2.3 |
| Non-Operating | ||||||
| Interest Income | 0.4 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Interest Expense | (0.0) | 0.1 | 0.4 | 0.5 | 0.4 | 0.2 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | (0.1) | 0.2 | 0.4 | 0.3 | 0.4 |
| Net Income From Continuing Ops | (1.4) | (1.1) | 1.2 | 3.5 | 3.4 | 2.2 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (27.28) | (98.34) | 223.43 | 0.38 | 2.40 | 221.34 |
| EPS Diluted | - | - | - | - | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (1.1) | (1.1) | 1.1 | 4.3 | 3.7 | 2.5 |
| EBIT | (1.6) | (1.6) | 0.7 | 4.1 | 3.5 | 2.3 |
| Selling & Marketing |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.3 |
| General & Administrative | 4.0 | 2.3 | 2.0 | 0.9 | 0.7 | 0.5 |
| Depreciation & Amortization | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 |
| Amortization of Intangibles | - | - | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 6.5 | 5.6 | 4.3 | 2.6 | 2.2 | 1.5 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.3 | 0.4 | 0.7 | (0.2) | 0.2 | 0.3 |
| Pre-Tax Income | (1.4) | (1.2) | 1.4 | 3.9 | 3.7 | 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (1.4) | (1.1) | 1.2 | 3.5 | 3.4 | 2.2 |
| Net Income Attributable To Parent | (1.4) | (1.1) | 1.2 | 3.5 | 3.4 | 2.2 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.4) | (1.1) | 1.2 | 3.5 | 3.4 | 2.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 9.1 |
| 1.4 |
| 0.0 |
| Shares Diluted | 0.1 | 0.0 | 0.0 | 9.1 | 1.4 | 0.0 |