| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 538.5 | 592.5 | 435.9 | 462.9 | 326.5 |
| Cost of Revenue | 534.0 | 587.1 | 428.7 | 453.8 | 319.0 |
| Gross Profit | 4.5 | 5.4 | 7.2 | 9.1 | 7.6 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (2.4) | (3.3) | 1.7 | 4.8 | 4.2 |
| Non-Operating | |||||
| Interest Income | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Interest Expense | 0.7 | 0.6 | 0.2 | 0.3 | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | (0.0) | (0.0) | 0.3 | 0.8 | 0.7 |
| Net Income From Continuing Ops | (3.0) | (3.7) | 1.1 | 3.7 | 3.6 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.11) | (0.14) | 0.05 | 0.17 | 0.17 |
| EPS Diluted | (0.11) | (0.14) | 0.05 | 0.17 | - |
| Shares Basic | 27.5 | 27.5 | |||
| Supplementary Data | |||||
| EBITDA | (2.0) | (3.0) | 1.8 | 4.8 | 4.3 |
| EBIT | (2.4) | (3.3) | 1.7 | 4.8 | 4.2 |
| - |
| - |
| - |
| - |
| General & Administrative | 5.3 | 6.0 | 4.3 | 3.2 | 2.4 |
| Depreciation & Amortization | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 6.9 | 8.7 | 5.5 | 4.4 | 3.4 |
| - |
| - |
| - |
| Other Non-Operating Income | (0.6) | (0.6) | (0.2) | (0.3) | (0.0) |
| Pre-Tax Income | (3.0) | (3.9) | 1.4 | 4.5 | 4.2 |
| - |
| - |
| - |
| - |
| Net Income | (3.0) | (3.7) | 1.1 | 3.7 | 3.6 |
| Net Income Attributable To Parent | (3.0) | (3.9) | 1.1 | 3.7 | 3.6 |
| Less: Minority Interest | 0.0 | 0.1 | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (3.0) | (3.9) | 1.1 | 3.7 | 3.6 |
| 25.0 |
| 21.3 |
| 21.3 |
| Shares Diluted | 27.5 | 27.5 | 25.0 | 21.3 | - |