| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 1.3 | 2.3 | 2.5 | 1.7 |
| Cost of Revenue | 0.8 | 0.7 | 0.5 | 0.4 |
| Gross Profit | 0.6 | 1.6 | 1.9 | 1.3 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 4.1 | 0.6 | - | |
| Operating Income | ||||
| Operating Income | (6.3) | (0.5) | 1.2 | 0.9 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 1.0 | (0.1) | 0.2 | 0.2 |
| Net Income From Continuing Ops | (7.3) | (0.4) | 0.9 | 0.8 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (4.73) | (1.06) | 2.34 | 0.04 |
| EPS Diluted | (4.73) | (1.06) | 2.34 | 0.04 |
| Shares Basic | 1.5 | 0.4 | 0.4 | 20.0 |
| Supplementary Data | ||||
| EBITDA | (6.3) | (0.4) | 1.2 | 1.0 |
| EBIT | (6.3) | (0.5) | 1.2 | 0.9 |
| - |
| General & Administrative | 0.1 | 0.1 | 0.1 | 0.1 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.6 | 0.3 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 6.9 | 2.1 | 0.8 | 0.4 |
| - |
| Other Non-Operating Income | (0.0) | (0.0) | (0.0) | (0.0) |
| Pre-Tax Income | (6.4) | (0.5) | 1.2 | 0.9 |
| - |
| Net Income | (7.3) | (0.4) | 0.9 | 0.8 |
| Net Income Attributable To Parent | (7.3) | (0.4) | 0.9 | 0.8 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (7.3) | (0.4) | 0.9 | 0.8 |
| Shares Diluted | 1.5 | 0.4 | 0.4 | 20.0 |