| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 23.6 | 16.5 | 18.6 | 19.4 | 12.0 |
| Cost of Revenue | 21.2 | 14.1 | 16.7 | 22.6 | 12.3 |
| Gross Profit | 2.4 | 2.4 | 1.9 | (3.2) | (0.3) |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 1.0 | 1.3 | 1.1 | 0.8 | 0.6 |
| Non-Operating | |||||
| Interest Income | 0.0 | 0.1 | 0.0 | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Net Income From Continuing Ops | 0.7 | 1.3 | 1.1 | 0.8 | 0.6 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 1.61 | 18.39 | 16.42 | 0.06 | 0.04 |
| EPS Diluted | 1.61 | 18.39 | 16.42 | 0.06 | 0.04 |
| Shares Basic | 0.4 | 0.1 | |||
| Supplementary Data | |||||
| EBITDA | 1.0 | 1.4 | 1.2 | 0.8 | 0.6 |
| EBIT | 1.0 | 1.3 | 1.1 | 0.8 | 0.6 |
| - |
| - |
| - |
| - |
| General & Administrative | 1.4 | 1.1 | 0.8 | 0.6 | 0.4 |
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 1.4 | 1.1 | 0.8 | 0.6 | 0.4 |
| - |
| - |
| - |
| Other Non-Operating Income | (0.1) | 0.2 | 0.1 | 0.1 | 0.1 |
| Pre-Tax Income | 0.9 | 1.6 | 1.3 | 0.9 | 0.6 |
| - |
| - |
| - |
| - |
| Net Income | 0.7 | 1.3 | 1.1 | 0.8 | 0.6 |
| Net Income Attributable To Parent | 0.7 | 1.3 | 1.1 | 0.8 | 0.6 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 0.7 | 1.3 | 1.1 | 0.8 | 0.6 |
| 0.1 |
| 13.1 |
| 13.1 |
| Shares Diluted | 0.4 | 0.1 | 0.1 | 13.1 | 13.1 |