| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 9.6 | 8.9 | 9.8 |
| Cost of Revenue | 7.7 | 6.5 | 7.6 |
| Gross Profit | 1.8 | 2.4 | 2.2 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.3 | 0.3 | 0.5 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (2.4) | 1.3 | 0.8 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 0.1 | - | - |
| Income From Equity Investments | (0.1) | 0.0 | 0.0 |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.1 | 0.4 | 0.3 |
| Net Income From Continuing Ops | (2.7) | 0.9 | 0.4 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.14) | 0.05 | 0.02 |
| EPS Diluted | (0.14) | 0.05 | 0.02 |
| Shares Basic | 19.1 | 18.0 | 18.0 |
| Shares Diluted | 19.1 | ||
| Supplementary Data | |||
| EBITDA | (2.1) | 1.6 | 1.1 |
| EBIT | (2.4) | 1.3 | 0.8 |
| 3.8 |
| 0.8 |
| 1.0 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 4.2 | 1.1 | 1.4 |
| (0.2) |
| (0.1) |
| (0.1) |
| Pre-Tax Income | (2.5) | 1.3 | 0.7 |
| (2.7) |
| 0.9 |
| 0.4 |
| Net Income Attributable To Parent | (2.7) | 0.9 | 0.4 |
| Less: Minority Interest | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (2.7) | 0.9 | 0.4 |
| 18.0 |
| 18.0 |