| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 24.9 | 18.9 | 21.1 |
| Cost of Revenue | 17.2 | 13.2 | 14.4 |
| Gross Profit | 7.7 | 5.7 | 6.8 |
| Operating Expenses | |||
| Research & Development | 3.3 | 1.7 | 1.4 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.7 | 0.7 | 1.2 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (3.1) | 2.8 | 3.6 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 0.2 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (0.3) | 0.3 | 0.7 |
| Net Income From Continuing Ops | (5.7) | 2.4 | 3.5 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.53) | 0.24 | 0.35 |
| EPS Diluted | (0.53) | 0.24 | 0.35 |
| Shares Basic | 10.7 | 10.0 | 10.0 |
| Shares Diluted | 10.7 | ||
| Supplementary Data | |||
| EBITDA | (2.8) | 3.1 | 4.0 |
| EBIT | (3.1) | 2.8 | 3.6 |
| 6.8 |
| 0.5 |
| 0.6 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 10.8 | 2.9 | 3.1 |
| (2.9) |
| (0.1) |
| 0.5 |
| Pre-Tax Income | (6.0) | 2.7 | 4.2 |
| (5.7) |
| 2.4 |
| 3.5 |
| Net Income Attributable To Parent | (5.7) | 2.4 | 3.5 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (5.7) | 2.4 | 3.5 |
| 10.0 |
| 10.0 |