| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 13.5 | 17.0 | 18.4 | 23.9 |
| Cost of Revenue | 10.4 | 12.4 | 13.7 | 16.3 |
| Gross Profit | 3.1 | 4.6 | 4.7 | 7.6 |
| Operating Expenses | ||||
| Research & Development | 0.0 | 0.2 | 0.3 | 0.3 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (10.1) | 0.9 | 1.3 | 3.0 |
| Non-Operating | ||||
| Interest Income | 0.1 | - | - | - |
| Interest Expense | 0.1 | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.1 | 0.1 | 0.1 | 0.2 |
| Net Income From Continuing Ops | (10.9) | 0.8 | 1.3 | 2.9 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.49) | 0.00 | 0.02 | 0.09 |
| EPS Diluted | (0.49) | 0.00 | 0.02 | 0.09 |
| Shares Basic | 22.1 | 20.4 | 20.1 | 20.0 |
| Supplementary Data | ||||
| EBITDA | - | 1.3 | 1.7 | 3.2 |
| EBIT | (10.1) | 0.9 | 1.3 | 3.0 |
| - |
| General & Administrative | 9.8 | 2.5 | 2.1 | 3.2 |
| Depreciation & Amortization | - | 0.4 | 0.4 | 0.3 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 13.2 | 3.7 | 3.4 | 4.7 |
| - |
| Other Non-Operating Income | (0.7) | 0.1 | 0.1 | 0.1 |
| Pre-Tax Income | (10.8) | 1.0 | 1.4 | 3.1 |
| - |
| Net Income | (10.9) | 0.8 | 1.3 | 2.9 |
| Net Income Attributable To Parent | (10.8) | 0.0 | 0.5 | 1.8 |
| Less: Minority Interest | (0.1) | 0.8 | 0.8 | 1.1 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (10.8) | 0.0 | 0.5 | 1.8 |
| Shares Diluted | 22.1 | 20.4 | 20.1 | 20.0 |