| (in millions of USD, except per-share data) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 25.1 | 46.5 | 64.9 | 57.1 | 50.0 | 46.1 | 50.4 |
| Cost of Revenue | 21.0 | 44.7 | 58.6 | 51.5 | 42.5 | 36.4 | 42.2 |
| Gross Profit | 4.1 | 1.8 | 6.2 | 5.6 | 7.5 | 9.7 | 8.1 |
| Operating Expenses | |||||||
| Research & Development | 1.4 | 0.6 | 1.2 | 0.0 | 0.1 | 0.0 | - |
| Selling General & Administrative | - | - | 4.1 | 3.3 | 2.7 | 3.5 | |
| Operating Income | |||||||
| Operating Income | (0.6) | (2.6) | 2.1 | 2.4 | 4.8 | 6.2 | 6.0 |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | 0.1 | 0.2 | 0.2 | 0.2 |
| Tax & Net | |||||||
| Income Tax Expense | (0.6) | 0.2 | 0.2 | 0.3 | 0.9 | 1.0 | 0.9 |
| Net Income From Continuing Ops | (1.5) | (8.1) | 1.4 | 3.2 | 5.1 | 5.3 | |
| Per Share | |||||||
| EPS Basic | (0.20) | (1.08) | 0.15 | 0.09 | 0.17 | 0.18 | - |
| EPS Diluted | (0.20) | (1.08) | 0.15 | 0.09 | 0.17 | 0.18 | - |
| Supplementary Data | |||||||
| EBITDA | 0.7 | (1.5) | 3.3 | 3.6 | 5.9 | 7.4 | 7.2 |
| EBIT | (0.6) | (2.6) | 2.1 | 2.4 | 4.8 | 6.2 | 6.0 |
| 2.2 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 2.7 | 2.8 | 2.1 | 2.3 | - | - | - |
| Depreciation & Amortization | 1.2 | 1.1 | 1.2 | 1.2 | 1.1 | 1.2 | 1.3 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | - |
| Other Non-Operating Income | (1.6) | (5.3) | (0.5) | 1.0 | 1.0 | 0.8 | 0.2 |
| Pre-Tax Income | (2.1) | (7.9) | 1.6 | 3.4 | 5.8 | 6.9 | 6.1 |
| 5.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (1.5) | (8.1) | 1.4 | 3.1 | 4.9 | 5.9 | 5.2 |
| Net Income Attributable To Parent | (1.4) | (7.8) | 1.1 | 3.2 | 5.1 | 5.9 | 5.2 |
| Less: Minority Interest | (0.1) | (0.3) | 0.3 | (0.0) | (0.1) | 0.6 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.4) | (7.8) | 1.1 | 3.2 | 5.1 | 5.9 | 5.2 |
| Shares Basic | 7.2 | 7.2 | 7.2 | 34.1 | 30.0 | 30.0 | - |
| Shares Diluted | 7.2 | 7.2 | 7.2 | 34.1 | 30.0 | 30.0 | - |