| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 21.2 | 35.6 | 50.3 | 27.9 |
| Cost of Revenue | 18.9 | 29.3 | 45.3 | 23.4 |
| Gross Profit | 2.3 | 6.3 | 5.0 | 4.4 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.0 | 0.0 | 0.0 | |
| Operating Income | ||||
| Operating Income | (13.2) | 5.2 | 3.8 | 4.0 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | - |
| Tax & Net | ||||
| Income Tax Expense | 0.2 | 0.9 | 0.7 | 0.6 |
| Net Income From Continuing Ops | (13.4) | 4.3 | 3.2 | 3.4 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.57) | 0.21 | 0.16 | 0.17 |
| EPS Diluted | (0.57) | 0.21 | 0.16 | 0.17 |
| Shares Basic | 23.6 | 20.0 | 20.0 | 20.0 |
| Supplementary Data | ||||
| EBITDA | (13.1) | 5.2 | 3.8 | 4.0 |
| EBIT | (13.2) | 5.2 | 3.8 | 4.0 |
| 0.0 |
| General & Administrative | 1.2 | 1.1 | 1.1 | 0.4 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 15.4 | 1.2 | 1.2 | 0.4 |
| Other Non-Operating Income | 0.0 | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | (13.2) | 5.2 | 3.8 | 4.0 |
| - |
| Net Income | (13.4) | 4.3 | 3.2 | 3.4 |
| Net Income Attributable To Parent | (13.4) | 4.3 | 3.2 | 3.4 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (13.4) | 4.3 | 3.2 | 3.4 |
| Shares Diluted | 23.6 | 20.0 | 20.0 | 20.0 |