| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 307.7 | 314.9 | 289.2 | 319.8 |
| Cost of Revenue | 305.2 | 310.6 | 285.0 | 317.4 |
| Gross Profit | 2.5 | 4.3 | 4.1 | 2.4 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (4.5) | 0.7 | 1.1 | 0.2 |
| Non-Operating | ||||
| Interest Income | 0.1 | 0.2 | 0.3 | 0.0 |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.1 | 0.1 | 0.2 | 0.1 |
| Net Income From Continuing Ops | (4.5) | 1.0 | 1.2 | 0.3 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.29) | 0.07 | 0.08 | 0.02 |
| EPS Diluted | (0.29) | 0.07 | 0.08 | 0.02 |
| Shares Basic | 15.6 | 15.0 | 15.0 | 15.0 |
| Supplementary Data | ||||
| EBITDA | - | 0.7 | 1.1 | 0.2 |
| EBIT | (4.5) | 0.7 | 1.1 | 0.2 |
| - |
| General & Administrative | 7.1 | 3.6 | 3.0 | 2.2 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | 0.1 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| - |
| Other Non-Operating Income | 0.2 | 0.4 | 0.3 | 0.1 |
| Pre-Tax Income | (4.3) | 1.1 | 1.4 | 0.3 |
| - |
| Net Income | (4.5) | 1.0 | 1.2 | 0.3 |
| Net Income Attributable To Parent | (4.5) | 1.0 | 1.2 | 0.3 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (4.5) | 1.0 | 1.2 | 0.3 |
| Shares Diluted | 15.6 | 15.0 | 15.0 | 15.0 |