| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 38.7 | 25.3 | - | - |
| Cost of Revenue | 22.8 | 15.0 | - | - |
| Gross Profit | 15.9 | 10.3 | - | - |
| Operating Expenses | ||||
| Research & Development | 1.5 | 2.1 | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 15.7 | 4.3 | - | |
| Operating Income | ||||
| Operating Income | (7.5) | 1.4 | - | - |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | - |
| Tax & Net | ||||
| Income Tax Expense | (0.4) | 0.8 | - | - |
| Net Income From Continuing Ops | (8.7) | 1.8 | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.27) | 0.06 | - | - |
| EPS Diluted | (0.27) | 0.06 | - | - |
| Shares Basic | 32.0 | 30.4 | 26.7 | 26.3 |
| Supplementary Data | ||||
| EBITDA | (7.3) | 1.5 | - | - |
| EBIT | (7.5) | 1.4 | - | - |
| - |
| General & Administrative | 6.1 | 2.5 | - | - |
| Depreciation & Amortization | 0.2 | 0.2 | - | - |
| Amortization of Intangibles | 0.1 | 0.1 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 23.3 | 8.9 | - | - |
| Other Non-Operating Income | (1.5) | 0.1 | - | - |
| Pre-Tax Income | (9.0) | 2.6 | - | - |
| - |
| Net Income | (8.7) | 1.8 | - | - |
| Net Income Attributable To Parent | (8.7) | 1.8 | - | - |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (8.7) | 1.8 | - | - |
| Shares Diluted | 32.0 | 30.4 | 26.7 | 26.3 |