| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 25.1 | 42.2 | 38.5 | 29.4 |
| Cost of Revenue | 13.5 | 21.0 | 20.9 | 18.7 |
| Gross Profit | 11.6 | 21.2 | 17.6 | 10.7 |
| Operating Expenses | ||||
| Research & Development | 7.1 | 12.2 | 4.1 | 2.8 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 10.7 | 10.3 | 6.4 | |
| Operating Income | ||||
| Operating Income | (32.6) | (12.0) | (6.5) | 1.7 |
| Non-Operating | ||||
| Interest Income | 0.2 | 0.2 | 0.1 | 0.2 |
| Interest Expense | 0.2 | 0.2 | 0.2 | 0.1 |
| Income From Equity Investments | 0.0 | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | (0.0) |
| Net Income From Continuing Ops | (32.5) | (11.9) | (8.1) | 1.6 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | - | - | (0.01) | - |
| EPS Diluted | - | - | (0.01) | - |
| Shares Basic | 2,797.0 | 1,287.2 | 713.3 | 656.2 |
| Supplementary Data | ||||
| EBITDA | (32.3) | (11.8) | (6.3) | 1.8 |
| EBIT | (32.6) | (12.0) | (6.5) | 1.7 |
| 3.5 |
| General & Administrative | 26.6 | 10.8 | 14.0 | 2.7 |
| Depreciation & Amortization | 0.3 | 0.2 | 0.2 | 0.1 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 44.3 | 33.3 | 24.5 | 9.1 |
| - |
| Other Non-Operating Income | - | - | - | - |
| Pre-Tax Income | (32.5) | (11.9) | (8.1) | 1.6 |
| - |
| Net Income | (32.5) | (11.9) | (8.1) | 1.6 |
| Net Income Attributable To Parent | (32.5) | (11.9) | (8.1) | 1.6 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | 0.0 | 0.0 | - | - |
| Net Income To Common Shareholders | 0.0 | 0.0 | (10.5) | 0.0 |
| Shares Diluted | 2,797.0 | 1,287.2 | 713.3 | 656.2 |