| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 184.2 | 132.4 | 190.7 | 206.7 | 194.2 |
| Cost of Revenue | 181.3 | 130.0 | 183.7 | 193.8 | 182.0 |
| Gross Profit | 2.9 | 2.3 | 7.0 | 12.9 | 12.2 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 6.4 | 4.3 | 3.4 | 2.3 | 1.9 |
| Selling & Marketing | 1.7 | ||||
| Operating Income | |||||
| Operating Income | (5.2) | (3.7) | 1.1 | 5.3 | 5.0 |
| Non-Operating | |||||
| Interest Income | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.0 | 0.2 | 0.1 | 0.9 | 0.9 |
| Net Income From Continuing Ops | (5.0) | (3.5) | 1.1 | 4.6 | 4.7 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | - | (0.14) | 0.04 | 0.20 | 0.04 |
| EPS Diluted | - | (0.14) | 0.04 | 0.20 | 0.04 |
| Shares Basic | - | 24.5 | |||
| Supplementary Data | |||||
| EBITDA | (5.1) | (3.6) | 1.2 | 5.3 | 5.0 |
| EBIT | (5.2) | (3.7) | 1.1 | 5.3 | 5.0 |
| 1.7 |
| 2.4 |
| 5.3 |
| 5.4 |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 8.1 | 6.0 | 5.9 | 7.6 | 7.3 |
| - |
| - |
| - |
| Other Non-Operating Income | 0.2 | 0.3 | 0.1 | 0.3 | 0.6 |
| Pre-Tax Income | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Net Income | (5.0) | (3.5) | 1.1 | 4.6 | 4.7 |
| Net Income Attributable To Parent | (5.0) | (3.5) | 1.1 | 4.6 | 4.7 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (5.0) | (3.5) | 1.1 | 4.6 | 4.7 |
| 24.5 |
| 23.3 |
| 24.5 |
| Shares Diluted | - | 24.5 | 24.5 | 23.3 | 24.5 |