| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 11.4 | 15.9 | 19.4 | 14.2 | 16.3 | 18.0 | 14.9 | 12.9 | 9.8 |
| Cost of Revenue | 6.3 | 7.0 | 10.9 | 7.8 | 6.9 | 6.1 | 4.7 | 4.5 | 4.0 |
| Gross Profit | 5.1 | 8.9 | 8.5 | 6.4 | 9.4 | 11.9 | 10.2 | 8.4 | 5.8 |
| Operating Expenses | |||||||||
| Research & Development | 0.0 | 0.3 | 0.5 | 0.4 | 0.8 | 0.8 | 0.9 | 1.4 | 0.9 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (6.2) | (0.3) | (13.3) | (3.0) | (0.3) | 4.5 | 3.6 | - | - |
| Non-Operating | |||||||||
| Interest Income | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 0.0 | 0.3 | (0.7) | 0.3 | (0.3) | 0.5 | 0.4 | 0.5 | (0.2) |
| Net Income From Continuing Ops | (5.8) | (0.3) | (11.3) | 4.0 | |||||
| Per Share | |||||||||
| EPS Basic | (1.85) | (0.99) | (34.83) | (1.13) | 0.10 | 0.18 | 0.19 | - | - |
| EPS Diluted | (1.85) | (0.99) | (34.83) | (1.13) | 0.10 | ||||
| Supplementary Data | |||||||||
| EBITDA | (5.9) | (0.1) | (12.8) | (2.6) | 0.0 | 4.7 | 3.7 | - | - |
| EBIT | (6.2) | (0.3) | (13.3) | (3.0) | (0.3) | ||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1.5 | 4.0 | 6.7 | 2.1 | 3.1 | 3.4 | 3.2 | 2.3 | 2.7 |
| General & Administrative | 9.8 | 5.0 | 6.7 | 6.8 | 5.9 | 3.1 | 2.5 | 1.4 | 1.1 |
| Depreciation & Amortization | 0.3 | 0.2 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 11.3 | 9.3 | 21.8 | 9.3 | 9.8 | 7.4 | 6.6 | 5.1 | 4.8 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | - | - | - |
| Other Non-Operating Income | 0.1 | 0.2 | 1.1 | 0.3 | 0.0 | 0.3 | 0.5 | 0.0 | 0.3 |
| Pre-Tax Income | (5.8) | 0.1 | (12.0) | (2.6) | (0.1) | 4.9 | 4.4 | 3.5 | 1.3 |
| 0.2 |
| 4.5 |
| 4.0 |
| 3.0 |
| 1.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (5.8) | (0.3) | (11.3) | (2.8) | 0.2 | 4.5 | 4.0 | 3.0 | 1.5 |
| Net Income Attributable To Parent | (6.3) | (0.6) | (11.3) | (2.9) | 0.2 | 4.5 | 4.0 | 3.0 | 1.5 |
| Less: Minority Interest | 0.5 | 0.4 | 0.0 | 0.1 | - | (0.0) | (0.0) | (0.0) | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.3) | (0.6) | (11.3) | (2.9) | 0.2 | 4.5 | 4.0 | 3.0 | 1.5 |
| 0.18 |
| - |
| - |
| - |
| Shares Basic | 3.4 | 0.7 | 0.3 | 2.6 | 2.5 | 24.4 | - | - | - |
| Shares Diluted | 3.4 | 0.7 | 0.3 | 2.6 | 2.5 | 24.4 | 21.6 | - | - |
| 4.5 |
| 3.6 |
| - |
| - |