| USD millions | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | Trend | YoY |
|---|---|---|---|---|---|---|---|---|
| Revenue | 13.4 | 21.4 | 14.9 | 17.9 | 15.4 | 13.3 | −13.8% | |
| Cost of revenue | 9.7 | 15.7 | 10.3 | 14.1 | 10.9 | 9.6 | −12.2% | |
| Gross profit | 3.7 | 5.7 | 4.6 | 3.9 | 4.5 | 3.7 | −17.5% | |
| Research & development | 0.5 | 0.1 | 3.0 | 4.3 | 3.6 | 0.0 | −100.0% | |
| Selling, general & administrative | 5.4 | 4.9 | 4.5 | 4.1 | 4.1 | 3.9 | −3.9% | |
| Selling & marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Operating expenses | 5.2 | 4.9 | 4.4 | 4.1 | 4.1 | 3.9 | −4.0% | |
| Operating income | (1.5) | 1.2 | 0.7 | (0.2) | 0.4 | (0.2) | −160.4% | |
| Interest expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | −100.0% | |
| Interest income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | −14.6% | |
| Other income / expense | 0.8 | 0.1 | (0.1) | 1.9 | 0.5 | 0.4 | −19.6% | |
| Pre-tax income | 0.5 | 1.3 | 0.6 | 1.7 | 0.9 | 0.2 | −78.8% | |
| Income tax | 0.1 | (0.1) | 0.0 | 0.0 | 0.1 | 0.0 | −62.5% | |
| Net income | 0.8 | 1.0 | 0.4 | 1.8 | 0.7 | 0.2 | −78.6% | |
| Discontinued operations | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| Other net income adjustments | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | — | |
| EPS, basic (per share) | 0.10 | 0.13 | 0.05 | 0.24 | 0.10 | 0.02 | −78.2% | |
| EPS, diluted (per share) | 0.10 | 0.13 | 0.05 | 0.24 | 0.10 | 0.02 | −78.2% | |
| EBITDA | 0.6 | 1.3 | 0.2 | 1.7 | 1.1 | (0.1) | −106.7% | |
| Depreciation & amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | +11.0% | |
| Weighted average shares (shares) | 7,732,147 | 7,732,138 | 7,732,132 | 7,726,118 | 7,717,944 | 7,603,354 | −1.5% | |
| Weighted average diluted shares (shares) | 7,732,147 | 7,732,138 | 7,732,132 | 7,726,118 | 7,717,695 | 7,603,354 | −1.5% | |
| Gross margin | 27.6% | 26.6% | 30.9% | 21.5% | 29.0% | 27.7% | −1.3 pts | |
| Operating margin | −11.5% | 5.7% | 4.5% | −1.4% | 2.5% | −1.8% | −4.3 pts | |
| Net margin | 5.8% | 4.6% | 2.5% | 10.2% | 4.8% | 1.2% | −3.6 pts |
Amounts are shown in the stated units; per-share amounts and shares are unscaled. Negative amounts are in brackets.