| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 12.9 | 11.5 | 9.4 | 3.6 |
| Cost of Revenue | 9.6 | 8.3 | 6.2 | 1.9 |
| Gross Profit | 3.4 | 3.2 | 3.2 | 1.7 |
| Operating Expenses | ||||
| Research & Development | 0.3 | 0.0 | 0.1 | 0.1 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (0.1) | 2.5 | 2.2 | 0.5 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.2 | 0.4 | 0.3 | 0.1 |
| Net Income From Continuing Ops | (0.3) | 2.1 | 1.9 | 0.4 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.02) | 0.14 | 0.12 | 0.02 |
| EPS Diluted | (0.02) | 0.14 | 0.12 | 0.02 |
| Shares Basic | 16.3 | 15.0 | 15.0 | 15.0 |
| Supplementary Data | ||||
| EBITDA | (0.1) | 2.5 | 2.2 | 0.5 |
| EBIT | (0.1) | 2.5 | 2.2 | 0.5 |
| - |
| General & Administrative | 2.8 | 0.7 | 0.9 | 1.1 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 3.5 | 0.7 | 1.0 | 1.2 |
| - |
| Other Non-Operating Income | 0.0 | 0.0 | 0.0 | (0.1) |
| Pre-Tax Income | (0.1) | 2.5 | 2.2 | 0.4 |
| - |
| Net Income | (0.3) | 2.1 | 1.9 | 0.4 |
| Net Income Attributable To Parent | (0.3) | 2.1 | 1.9 | 0.4 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (0.3) | 2.1 | 1.9 | 0.4 |
| Shares Diluted | 16.3 | 15.0 | 15.0 | 15.0 |