| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 18.7 | 23.8 | 29.5 | 29.9 | 25.5 | 18.2 | 16.4 |
| Cost of Revenue | 14.8 | 16.7 | 20.7 | 20.5 | 18.4 | 13.0 | 11.1 |
| Gross Profit | 3.9 | 7.1 | 8.8 | 9.4 | 7.1 | 5.2 | 5.3 |
| Operating Expenses | |||||||
| Research & Development | 0.8 | 1.6 | 0.3 | 0.4 | 0.2 | 0.2 | 0.5 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (1.6) | 1.9 | 5.9 | 6.6 | 5.4 | 3.5 | 3.2 |
| Non-Operating | |||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.4 | 0.3 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 |
| Tax & Net | |||||||
| Income Tax Expense | 0.3 | 0.4 | 1.0 | 1.3 | 0.8 | 0.6 | 0.4 |
| Net Income From Continuing Ops | (2.0) | 0.4 | 4.6 | 6.3 | 4.6 | 3.1 | |
| Per Share | |||||||
| EPS Basic | (0.72) | 4.17 | 125.72 | 7.47 | 0.69 | 0.58 | 0.50 |
| EPS Diluted | (0.72) | 4.14 | 124.92 | 7.43 | 0.68 | 0.58 | 0.50 |
| Supplementary Data | |||||||
| EBITDA | (0.5) | 3.0 | 6.9 | 6.8 | 5.6 | 3.7 | 3.4 |
| EBIT | (1.6) | 1.9 | 5.9 | 6.6 | 5.4 | 3.5 | 3.2 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 4.3 | 3.3 | 2.3 | 2.2 | 1.3 | 1.4 | 1.3 |
| Depreciation & Amortization | 1.1 | 1.1 | 1.0 | 0.2 | 0.2 | 0.2 | 0.2 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 5.5 | 5.2 | 2.9 | 2.8 | 1.7 | 1.7 | 2.1 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | (1.2) | (0.4) | 1.0 | 0.0 | 0.2 | (0.2) |
| Pre-Tax Income | (1.7) | 0.7 | 5.6 | 7.6 | 5.4 | 3.7 | 3.0 |
| 2.6 |
| Net Income From Discontinued Ops | - | (0.0) | (0.0) | (0.1) | - | - | - |
| Net Income | (2.0) | 0.3 | 4.6 | 6.2 | 4.6 | 3.1 | 2.6 |
| Net Income Attributable To Parent | (2.0) | 0.4 | 4.6 | 6.2 | 4.6 | 3.0 | 2.6 |
| Less: Minority Interest | (0.1) | (0.1) | (0.0) | 0.0 | 0.0 | 0.1 | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.0) | 0.4 | 4.6 | 6.2 | 4.6 | 3.0 | 2.6 |
| Shares Basic | 2.8 | 0.1 | 0.0 | 0.8 | 6.6 | 5.2 | 5.2 |
| Shares Diluted | 2.8 | 0.1 | 0.0 | 0.8 | 6.7 | 5.2 | 5.2 |