| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 0.6 | 0.5 | 0.4 |
| Cost of Revenue | 0.4 | 0.4 | 0.2 |
| Gross Profit | 0.2 | 0.2 | 0.2 |
| Operating Expenses | |||
| Research & Development | 1.6 | 0.5 | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.2 | 0.0 | 0.0 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (5.3) | (1.5) | (0.0) |
| Non-Operating | |||
| Interest Income | 0.1 | 0.0 | 0.0 |
| Interest Expense | - | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (0.0) | 0.0 | 0.0 |
| Net Income From Continuing Ops | (8.3) | (1.4) | 0.0 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.12) | (0.02) | 0.00 |
| EPS Diluted | (0.12) | (0.02) | 0.00 |
| Shares Basic | 66.7 | 64.7 | 64.7 |
| Shares Diluted | 66.7 | ||
| Supplementary Data | |||
| EBITDA | (5.3) | (1.5) | (0.0) |
| EBIT | (5.3) | (1.5) | (0.0) |
| 3.7 |
| 1.1 |
| 0.2 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 5.4 | 1.6 | 0.2 |
| (3.0) |
| 0.1 |
| 0.0 |
| Pre-Tax Income | (8.3) | (1.4) | 0.0 |
| (8.3) |
| (1.4) |
| 0.0 |
| Net Income Attributable To Parent | (8.3) | (1.4) | 0.0 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (8.3) | (1.4) | 0.0 |
| 64.7 |
| 64.7 |