| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 17.6 | 14.7 | 24.1 | 27.2 |
| Cost of Revenue | 12.6 | 10.8 | 16.2 | 19.7 |
| Gross Profit | 5.0 | 3.9 | 7.9 | 7.5 |
| Operating Expenses | ||||
| Research & Development | 0.7 | 0.6 | 1.1 | 0.8 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (2.0) | (1.8) | 1.8 | 2.5 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | (0.0) | (0.1) | (0.0) | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.3) | (0.1) | 0.3 | 0.4 |
| Net Income From Continuing Ops | (1.4) | (1.3) | 2.2 | 2.3 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.12) | (0.13) | 0.22 | 0.23 |
| EPS Diluted | (0.12) | (0.13) | 0.22 | 0.23 |
| Shares Basic | 11.6 | 10.3 | 10.0 | 10.0 |
| Supplementary Data | ||||
| EBITDA | (1.7) | (1.6) | 2.0 | 2.8 |
| EBIT | (2.0) | (1.8) | 1.8 | 2.5 |
| - |
| General & Administrative | 4.6 | 4.1 | 3.9 | 3.3 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.3 |
| Amortization of Intangibles | 0.0 | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 7.0 | 5.8 | 6.1 | 5.0 |
| - |
| Other Non-Operating Income | 0.3 | 0.5 | 0.7 | 0.2 |
| Pre-Tax Income | (1.7) | (1.4) | 2.5 | 2.7 |
| - |
| Net Income | (1.4) | (1.3) | 2.2 | 2.3 |
| Net Income Attributable To Parent | (1.4) | (1.3) | 2.2 | 2.3 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (1.4) | (1.3) | 2.2 | 2.3 |
| Shares Diluted | 11.6 | 10.3 | 10.0 | 10.0 |