| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 1.1 | 1.7 | 1.9 | 2.0 | 2.6 | 4.8 | 5.2 | 7.0 | 7.0 | 4.9 |
| Cost of Revenue | 0.9 | 1.4 | 1.4 | 1.5 | 1.4 | 1.9 | 2.5 | 2.4 | 3.6 | 2.6 |
| Gross Profit | 0.2 | 0.4 | 0.6 | 0.4 | 1.3 | 2.8 | 2.7 | 4.6 | 3.4 | 2.3 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | 0.2 | 0.2 | 0.4 | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (7.1) | (2.7) | (2.5) | (5.6) | (5.2) | (2.2) | (1.3) | 1.8 | 1.6 | 1.6 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.6 | 0.5 | 0.5 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | 0.3 | (0.2) | (0.1) | 0.3 | 0.4 | 0.4 |
| Net Income From Continuing Ops | (6.2) | (3.3) | (3.1) | |||||||
| Per Share | ||||||||||
| EPS Basic | (9.13) | (348.17) | (4,285.66) | (177.84) | (137.92) | (3.82) | 33.28 | 0.08 | 0.06 | 0.06 |
| EPS Diluted | (9.13) | (348.17) | (4,285.66) | (177.84) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (7.0) | (2.6) | (2.3) | (5.4) | (4.9) | (1.9) | (1.0) | 2.0 | 1.8 | 1.7 |
| EBIT | (7.1) | (2.7) | (2.5) | (5.6) | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.2 | 0.3 | 0.4 | 0.4 | 0.9 | 1.6 | - | - | - | - |
| General & Administrative | 7.1 | 2.8 | 2.6 | 5.6 | 5.5 | 3.4 | 2.5 | 1.2 | 1.3 | 0.6 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | 1.0 | 0.0 | (0.0) | 0.1 | (0.2) | - | - | - | - | - |
| Total Operating Expenses | 7.4 | 3.0 | 3.1 | 6.0 | 6.4 | 5.0 | 4.0 | 2.8 | 1.8 | 0.7 |
| 0.0 |
| 1.6 |
| 3.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.9 | (0.6) | (0.6) | (0.3) | (0.2) | (0.7) | (9.0) | 0.0 | (0.0) | (0.0) |
| Pre-Tax Income | (6.2) | (3.3) | (3.1) | (5.9) | (5.4) | (2.9) | (10.4) | 1.8 | 1.6 | 1.6 |
| (5.9) |
| (5.7) |
| (2.7) |
| (10.3) |
| 1.5 |
| 1.2 |
| 1.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (6.2) | (3.3) | (3.1) | (5.9) | (5.7) | (2.7) | (10.3) | 1.5 | 1.2 | 1.2 |
| Net Income Attributable To Parent | (6.2) | (3.3) | (3.1) | (5.9) | (5.7) | (2.7) | (10.3) | 1.5 | 1.2 | 1.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.2) | (3.3) | (3.1) | (5.9) | (5.7) | (2.7) | (10.3) | 1.5 | 1.2 | 1.2 |
| (137.92) |
| (3.82) |
| - |
| 0.08 |
| 0.06 |
| 0.06 |
| Shares Basic | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.3 | 20.6 | 20.0 | 20.0 |
| Shares Diluted | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | - | 20.6 | 20.0 | 20.0 |
| (5.2) |
| (2.2) |
| (1.3) |
| 1.8 |
| 1.6 |
| 1.6 |