| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 4.6 | 2.8 | - | - |
| Cost of Revenue | 2.3 | 1.1 | - | - |
| Gross Profit | 2.3 | 1.7 | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (2.9) | (3.2) | - | - |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.4 | 0.0 | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | (0.3) | - | - |
| Net Income From Continuing Ops | (3.3) | (2.9) | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.56) | (0.81) | - | - |
| EPS Diluted | (0.56) | (0.81) | - | - |
| Shares Basic | 5.8 | 3.5 | 2.0 | 1.8 |
| Supplementary Data | ||||
| EBITDA | (2.3) | (2.7) | - | - |
| EBIT | (2.9) | (3.2) | - | - |
| - |
| General & Administrative | 5.2 | 4.9 | - | - |
| Depreciation & Amortization | 0.6 | 0.5 | - | - |
| Amortization of Intangibles | - | 0.4 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 5.2 | 4.9 | - | - |
| - |
| Other Non-Operating Income | (0.4) | 0.1 | - | - |
| Pre-Tax Income | (3.3) | (3.1) | - | - |
| - |
| Net Income | (3.3) | (2.9) | - | - |
| Net Income Attributable To Parent | (3.3) | (2.9) | - | - |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (3.3) | (2.9) | - | - |
| Shares Diluted | 5.8 | 3.5 | 2.0 | 1.8 |