| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 11.1 | 6.1 | 0.4 |
| Cost of Revenue | 11.8 | 5.6 | 0.8 |
| Gross Profit | (0.7) | 0.5 | (0.4) |
| Operating Expenses | |||
| Research & Development | 1.5 | 1.7 | 2.3 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.4 | 0.6 | 1.1 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (13.4) | (5.9) | (6.7) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 0.3 | 0.4 | 0.2 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | - |
| Net Income From Continuing Ops | (13.1) | (6.0) | (6.6) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.18) | (0.15) | (0.19) |
| EPS Diluted | (0.18) | (0.15) | (0.19) |
| Shares Basic | 72.2 | 50.7 | 50.7 |
| Shares Diluted | 72.2 | ||
| Supplementary Data | |||
| EBITDA | (13.1) | (5.3) | (6.3) |
| EBIT | (13.4) | (5.9) | (6.7) |
| 10.7 |
| 3.9 |
| 2.9 |
| Depreciation & Amortization | 0.3 | 0.5 | 0.4 |
| Amortization of Intangibles | 0.2 | 0.2 | 0.2 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 12.7 | 6.4 | 6.4 |
| 0.3 |
| (0.1) |
| 0.1 |
| Pre-Tax Income | (13.1) | (6.0) | (6.6) |
| (13.1) |
| (6.0) |
| (6.6) |
| Net Income Attributable To Parent | (12.9) | (5.8) | (6.4) |
| Less: Minority Interest | (0.1) | (0.2) | (0.2) |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (12.9) | (7.7) | (9.6) |
| 50.7 |
| 50.7 |