| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 7.1 | 0.2 | 11.0 | 11.0 | 12.3 | 22.1 | 7.7 | 1.1 |
| Cost of Revenue | 6.4 | 0.1 | 8.4 | 9.8 | 9.4 | 18.0 | 5.8 | 0.8 |
| Gross Profit | 0.7 | 0.1 | 2.6 | 1.2 | 2.8 | 4.2 | 1.9 | 0.2 |
| Operating Expenses | ||||||||
| Research & Development | 2.7 | 0.0 | 0.1 | 1.0 | 0.5 | 0.5 | 0.3 | 0.2 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (8.8) | (2.0) | (1.5) | (3.7) | (1.1) | (2.2) | (1.8) | (1.0) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | (0.4) | 0.2 | 0.2 | - | - | - | - |
| Net Income From Continuing Ops | (18.2) | 5.1 | (16.3) | (11.2) | (1.1) | |||
| Per Share | ||||||||
| EPS Basic | (0.82) | 0.45 | (6.28) | (10.04) | (0.97) | (0.12) | (0.11) | - |
| EPS Diluted | (0.82) | 0.45 | (6.28) | (10.04) | (0.97) | (0.12) | ||
| Supplementary Data | ||||||||
| EBITDA | (5.9) | (1.9) | (1.3) | (3.7) | (0.7) | (1.9) | (1.7) | (0.9) |
| EBIT | (8.8) | (2.0) | (1.5) | (3.7) | (1.1) | (2.2) | ||
| - |
| - |
| - |
| Selling & Marketing | 3.0 | 0.1 | 1.5 | 1.1 | 1.5 | 4.0 | 1.9 | 0.3 |
| General & Administrative | 3.8 | 2.0 | 2.5 | 2.8 | 2.0 | 1.9 | 1.4 | 0.7 |
| Depreciation & Amortization | 2.9 | 0.1 | 0.2 | 0.1 | 0.4 | 0.3 | 0.1 | 0.1 |
| Amortization of Intangibles | 2.9 | 0.1 | 0.2 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 9.5 | 2.1 | 4.1 | 4.9 | 3.9 | 6.4 | 3.7 | 1.2 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | 0.0 | 0.1 | (0.5) | 0.1 | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | (18.2) | 4.7 | (16.1) | (11.0) | (1.1) | (2.2) | (1.8) | (1.0) |
| (2.2) |
| (1.8) |
| (1.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (18.2) | 5.1 | (16.3) | (11.2) | (1.1) | (2.2) | (1.8) | (1.1) |
| Net Income Attributable To Parent | (18.6) | 5.1 | (16.1) | (11.1) | (1.1) | (2.2) | (1.8) | (1.1) |
| Less: Minority Interest | 0.4 | - | (0.2) | (0.1) | (0.0) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (18.6) | 5.1 | (16.1) | (11.1) | (1.1) | (2.2) | (1.8) | (1.1) |
| - |
| - |
| Shares Basic | 22.1 | 11.3 | 2.6 | 1.3 | 0.7 | 20.2 | 15.6 | - |
| Shares Diluted | 22.1 | 11.3 | 2.6 | 1.3 | 0.7 | 20.2 | - | - |
| (1.8) |
| (1.0) |