| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 105.2 | 126.8 | 129.3 | 145.3 | 117.3 |
| Cost of Revenue | 93.3 | 112.3 | 99.0 | 112.7 | 90.9 |
| Gross Profit | 11.9 | 14.5 | 30.3 | 32.5 | 26.4 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 7.8 | ||||
| Operating Income | |||||
| Operating Income | (0.5) | (0.2) | 11.3 | 10.1 | 11.1 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.7 | 0.4 | 0.8 | 0.6 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 2.1 | 0.2 | 0.3 | 1.5 | 1.4 |
| Net Income From Continuing Ops | (2.8) | (1.1) | 9.4 | 7.9 | 8.7 |
| Net Income From Discontinued Ops | 3.6 | ||||
| Per Share | |||||
| EPS Basic | 0.02 | (0.17) | 0.24 | 0.20 | 0.23 |
| EPS Diluted | 0.02 | (0.17) | 0.24 | 0.20 | 0.23 |
| Shares Basic | 49.4 | 42.6 | |||
| Supplementary Data | |||||
| EBITDA | (0.4) | (0.1) | 11.6 | 10.3 | 11.3 |
| EBIT | (0.5) | (0.2) | 11.3 | 10.1 | 11.1 |
| 11.0 |
| 13.3 |
| 18.3 |
| 12.6 |
| General & Administrative | 4.6 | 3.7 | 5.7 | 4.1 | 2.6 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | 8.1 | 7.6 | 12.3 | 13.7 | - |
| Total Operating Expenses | 12.4 | 14.7 | 19.0 | 22.4 | 15.3 |
| - |
| - |
| - |
| Other Non-Operating Income | (0.2) | (0.7) | (1.6) | (0.8) | (1.1) |
| Pre-Tax Income | (0.7) | (0.9) | 9.7 | 9.4 | 10.1 |
| (6.3) |
| 0.3 |
| - |
| - |
| Net Income | 0.8 | (7.4) | 9.8 | 7.9 | 8.7 |
| Net Income Attributable To Parent | 0.8 | (7.4) | 9.8 | 7.9 | 8.7 |
| Less: Minority Interest | - | - | 0.1 | 0.1 | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 0.8 | (7.4) | 9.4 | 7.6 | 8.7 |
| 39.5 |
| 37.7 |
| 37.7 |
| Shares Diluted | 49.4 | 42.6 | 39.5 | 37.7 | 37.7 |