| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 142.1 | 97.5 | 77.4 |
| Cost of Revenue | 120.8 | 84.2 | 63.6 |
| Gross Profit | 21.2 | 13.3 | 13.8 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 2.6 | 2.6 | 2.7 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 3.2 | (2.4) | 3.6 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 1.1 | 0.1 | 0.6 |
| Net Income From Continuing Ops | 5.0 | (2.0) | 2.1 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.05 | (0.01) | 0.02 |
| EPS Diluted | 0.05 | (0.01) | 0.02 |
| Shares Basic | 107.2 | 105.0 | 105.0 |
| Shares Diluted | 107.2 | ||
| Supplementary Data | |||
| EBITDA | 3.6 | (2.1) | 3.9 |
| EBIT | 3.2 | (2.4) | 3.6 |
| 15.4 |
| 13.1 |
| 7.6 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 |
| Amortization of Intangibles | 1.1 | 1.2 | 0.5 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 18.0 | 15.7 | 10.2 |
| 2.9 |
| 0.5 |
| (0.8) |
| Pre-Tax Income | 6.2 | (1.9) | 2.8 |
| 5.0 |
| (2.0) |
| 2.1 |
| Net Income Attributable To Parent | 5.6 | (1.4) | 2.0 |
| Less: Minority Interest | (0.5) | (0.6) | 0.2 |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 5.6 | (1.4) | 2.0 |
| 105.0 |
| 105.0 |