| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 48.5 | 46.5 | 19.8 |
| Cost of Revenue | - | - | - |
| Gross Profit | - | - | - |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (43.6) | (38.6) | (25.6) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | (1.9) | (0.4) |
| Net Income From Continuing Ops | (46.2) | (50.7) | (32.4) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (1.03) | (2.09) | (1.69) |
| EPS Diluted | (1.03) | (2.09) | (1.69) |
| Shares Basic | 45.0 | 24.3 | 19.2 |
| Shares Diluted | 45.0 | ||
| Supplementary Data | |||
| EBITDA | (43.3) | (38.4) | (24.4) |
| EBIT | (43.6) | (38.6) | (25.6) |
| 10.5 |
| 3.9 |
| 1.0 |
| Depreciation & Amortization | 0.3 | 0.3 | 1.2 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 92.1 | 85.1 | 45.5 |
| - |
| - |
| - |
| Pre-Tax Income | (46.2) | (52.6) | (32.8) |
| (46.2) |
| (50.7) |
| (32.4) |
| Net Income Attributable To Parent | (46.2) | (50.7) | (32.4) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (46.2) | (50.7) | (32.4) |
| 24.3 |
| 19.2 |