| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 5.9 | 6.1 | 2.8 | 1.1 | - | - |
| Cost of Revenue | 3.7 | 4.6 | 1.1 | 0.7 | - | - |
| Gross Profit | 2.1 | 1.4 | 1.7 | 0.4 | - | - |
| Operating Expenses | ||||||
| Research & Development | 0.7 | 0.4 | 0.3 | 1.4 | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (8.3) | (7.9) | (5.2) | (8.2) | - | - |
| Non-Operating | ||||||
| Interest Income | 0.4 | 0.1 | 0.1 | 0.0 | - | - |
| Interest Expense | 0.0 | 0.2 | 0.3 | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.5 | - | 0.4 | 0.0 | - | - |
| Net Income From Continuing Ops | (11.4) | (7.7) | (3.6) | (8.4) | - | - |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (2.14) | (2.30) | (2.19) | (0.13) | - | - |
| EPS Diluted | (2.14) | (2.30) | (0.22) | (0.13) | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (8.0) | (7.5) | (4.8) | (7.9) | - | - |
| EBIT | (8.3) | (7.9) | (5.2) | (8.2) | - | - |
| Selling & Marketing |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| - |
| - |
| General & Administrative | 7.5 | 6.4 | 5.8 | 5.5 | - | - |
| Depreciation & Amortization | 0.3 | 0.4 | 0.4 | 0.3 | - | - |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 10.4 | 9.4 | 6.9 | 8.5 | - | - |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | (10.9) | (7.7) | (3.2) | (8.4) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (11.4) | (7.7) | (3.6) | (8.4) | - | - |
| Net Income Attributable To Parent | (9.8) | (6.6) | (2.7) | (6.7) | - | - |
| Less: Minority Interest | (1.7) | (1.2) | (0.9) | (1.7) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (9.8) | (6.6) | (2.7) | (6.7) | - | - |
| 4.6 |
| 2.9 |
| 1.2 |
| 0.5 |
| 0.5 |
| 50.0 |
| Shares Diluted | 4.6 | 2.9 | 1.2 | 0.5 | 0.5 | 50.0 |