| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 16.6 | 25.5 | - | - |
| Cost of Revenue | 13.2 | 13.0 | - | - |
| Gross Profit | 3.4 | 12.5 | - | - |
| Operating Expenses | ||||
| Research & Development | 2.6 | 1.8 | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 6.3 | 5.7 | - | |
| Operating Income | ||||
| Operating Income | (10.1) | 2.3 | - | - |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | - | - |
| Interest Expense | 0.5 | 0.6 | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 1.6 | 0.1 | - | - |
| Net Income From Continuing Ops | (11.9) | 1.8 | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | - | 0.03 | - | - |
| EPS Diluted | - | 0.03 | - | - |
| Shares Basic | 47.3 | 45.7 | 45.7 | 45.7 |
| Supplementary Data | ||||
| EBITDA | (6.4) | 5.6 | - | - |
| EBIT | (10.1) | 2.3 | - | - |
| - |
| General & Administrative | 4.4 | 3.1 | - | - |
| Depreciation & Amortization | 3.7 | 3.3 | - | - |
| Amortization of Intangibles | 0.6 | 0.5 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 13.5 | 10.3 | - | - |
| - |
| Other Non-Operating Income | (0.2) | (0.3) | - | - |
| Pre-Tax Income | (10.3) | 2.0 | - | - |
| - |
| Net Income | (11.9) | 1.8 | - | - |
| Net Income Attributable To Parent | (10.0) | 1.6 | - | - |
| Less: Minority Interest | (1.9) | 0.3 | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (10.0) | 1.6 | - | - |
| Shares Diluted | 47.3 | 45.7 | 45.7 | 45.7 |