| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 1.6 | 1.3 | - | - |
| Cost of Revenue | 1.0 | 0.9 | - | - |
| Gross Profit | 0.6 | 0.4 | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 2.3 | 0.3 | - | |
| Operating Income | ||||
| Operating Income | (3.7) | (0.8) | (0.2) | - |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | - | - | - |
| Net Income From Continuing Ops | (3.6) | (0.7) | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.26) | (0.09) | - | - |
| EPS Diluted | (0.26) | (0.09) | - | - |
| Shares Basic | 13.6 | 8.1 | 6.6 | 6.6 |
| Supplementary Data | ||||
| EBITDA | (3.7) | (0.8) | - | - |
| EBIT | (3.7) | (0.8) | (0.2) | - |
| - |
| General & Administrative | 2.0 | 0.9 | - | - |
| Depreciation & Amortization | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 4.2 | 1.2 | - | - |
| - |
| Other Non-Operating Income | 0.1 | 0.0 | - | - |
| Pre-Tax Income | (3.6) | (0.7) | - | - |
| - |
| Net Income | (3.6) | (0.7) | - | - |
| Net Income Attributable To Parent | (3.6) | (0.7) | - | - |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (3.6) | (0.7) | - | - |
| Shares Diluted | 13.6 | 8.1 | 6.6 | 6.6 |