| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 18.2 | 29.8 | 34.2 | 28.8 | 23.6 |
| Cost of Revenue | 10.7 | 18.5 | 22.8 | 18.6 | 15.1 |
| Gross Profit | 7.6 | 11.2 | 11.4 | 10.3 | 8.5 |
| Operating Expenses | |||||
| Research & Development | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 0.2 | ||||
| Operating Income | |||||
| Operating Income | (11.7) | 2.0 | 8.6 | 6.4 | 7.6 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | (1.3) | 0.5 | 1.4 | 1.2 | 1.2 |
| Net Income From Continuing Ops | (10.4) | 1.4 | 7.0 | 5.2 | 6.6 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.84) | 0.14 | 0.81 | 0.63 | 0.74 |
| EPS Diluted | (0.84) | 0.14 | 0.81 | 0.63 | 0.74 |
| Shares Basic | 12.1 | 10.3 | |||
| Supplementary Data | |||||
| EBITDA | (11.4) | 2.3 | 8.9 | 6.7 | 7.9 |
| EBIT | (11.7) | 2.0 | 8.6 | 6.4 | 7.6 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| General & Administrative | 2.2 | 2.2 | 2.7 | 3.2 | 2.4 |
| Depreciation & Amortization | 0.2 | 0.3 | 0.3 | 0.4 | 0.3 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | (0.0) | 0.1 | 0.2 | (0.0) | - |
| Total Operating Expenses | 19.2 | 9.2 | 2.8 | 3.9 | 0.8 |
| - |
| - |
| - |
| Other Non-Operating Income | 0.0 | (0.1) | (0.2) | 0.0 | 0.1 |
| Pre-Tax Income | (11.6) | 1.9 | 8.4 | 6.4 | 7.8 |
| - |
| - |
| - |
| - |
| Net Income | (10.4) | 1.4 | 7.0 | 5.2 | 6.6 |
| Net Income Attributable To Parent | (10.2) | 1.5 | 7.4 | 5.8 | 6.8 |
| Less: Minority Interest | (0.2) | (0.0) | (0.4) | (0.5) | (0.2) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (10.2) | 1.5 | 7.4 | 5.8 | 6.8 |
| 9.2 |
| 9.2 |
| 9.2 |
| Shares Diluted | 12.1 | 10.3 | 9.2 | 9.2 | 9.2 |