| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | - | - | - | - |
| Cost of Revenue | 17.3 | 15.2 | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | 0.8 | 0.6 | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 2.3 | 1.8 | - | |
| Operating Income | ||||
| Operating Income | (2.8) | (0.3) | - | - |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | - | - |
| Interest Expense | 0.2 | 0.2 | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | 0.1 | - | - |
| Net Income From Continuing Ops | (2.5) | (0.3) | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.13) | (0.02) | - | - |
| EPS Diluted | (0.13) | (0.02) | - | - |
| Shares Basic | 20.3 | 18.5 | 18.0 | 18.0 |
| Supplementary Data | ||||
| EBITDA | (2.4) | 0.1 | - | - |
| EBIT | (2.8) | (0.3) | - | - |
| - |
| General & Administrative | 5.0 | 3.1 | - | - |
| Depreciation & Amortization | 0.4 | 0.4 | - | - |
| Amortization of Intangibles | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 7.3 | 4.8 | - | - |
| - |
| Other Non-Operating Income | 0.3 | 0.1 | - | - |
| Pre-Tax Income | (2.5) | (0.2) | - | - |
| - |
| Net Income | (2.5) | (0.3) | - | - |
| Net Income Attributable To Parent | (2.5) | (0.3) | - | - |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (2.5) | (0.3) | - | - |
| Shares Diluted | 20.3 | 18.5 | 18.0 | 18.0 |