| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 32.8 | 48.5 | 28.2 | 16.2 |
| Cost of Revenue | 31.9 | 45.8 | 26.2 | 15.5 |
| Gross Profit | 0.9 | 2.8 | 2.1 | 0.6 |
| Operating Expenses | ||||
| Research & Development | 0.1 | 0.1 | 0.1 | 0.1 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (2.0) | 1.7 | 1.2 | 0.3 |
| Non-Operating | ||||
| Interest Income | 0.4 | 0.1 | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.3 | 0.4 | 0.2 | 0.0 |
| Net Income From Continuing Ops | 3.9 | 1.3 | 1.0 | 0.2 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 1.66 | 1.06 | 0.87 | 0.01 |
| EPS Diluted | 1.32 | 1.06 | 0.87 | 0.01 |
| Shares Basic | 2.3 | 1.2 | 1.1 | 25.0 |
| Supplementary Data | ||||
| EBITDA | (1.7) | 1.7 | 1.2 | 0.3 |
| EBIT | (2.0) | 1.7 | 1.2 | 0.3 |
| - |
| General & Administrative | 2.8 | 0.9 | 0.8 | 0.2 |
| Depreciation & Amortization | 0.3 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.1 | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 2.9 | 1.0 | 0.9 | 0.4 |
| - |
| Other Non-Operating Income | 6.1 | 0.0 | (0.0) | (0.0) |
| Pre-Tax Income | 4.1 | 1.7 | 1.2 | 0.3 |
| - |
| Net Income | 3.9 | 1.3 | 1.0 | 0.2 |
| Net Income Attributable To Parent | 3.9 | 1.3 | 1.0 | 0.2 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 3.9 | 1.3 | 1.0 | 0.2 |
| Shares Diluted | 2.4 | 1.2 | 1.1 | 25.0 |