| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 62.9 | 74.3 | 1.2 | 1.7 | 3.2 | 1.4 | - | - |
| Cost of Revenue | 56.1 | 67.0 | 84.3 | 76.4 | 70.2 | 48.5 | 50.9 | 47.1 |
| Gross Profit | 6.8 | 7.3 | (83.1) | (74.7) | (67.0) | (47.1) | - | - |
| Operating Expenses | ||||||||
| Research & Development | 2.2 | 2.2 | 2.6 | 2.3 | 2.1 | 2.1 | 1.8 | 1.4 |
| Selling General & Administrative | 7.8 | 6.8 | 7.3 | 6.5 | 6.7 | |||
| Operating Income | ||||||||
| Operating Income | (2.9) | (1.6) | 3.1 | 2.4 | 2.6 | 4.6 | 8.4 | 8.2 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | 0.2 | 0.4 | 1.2 | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | (0.5) | (0.3) | 0.2 | 0.2 | (0.1) | 0.2 | 1.0 | 1.3 |
| Net Income From Continuing Ops | (1.4) | 0.1 | 3.3 | 1.9 | 2.6 | |||
| Per Share | ||||||||
| EPS Basic | (0.10) | 0.01 | 0.23 | 0.15 | 0.21 | 0.34 | 0.54 | 0.52 |
| EPS Diluted | (0.10) | 0.01 | 0.23 | 0.15 | 0.21 | 0.34 | ||
| Supplementary Data | ||||||||
| EBITDA | (2.3) | (0.9) | 3.8 | 2.4 | 2.6 | 4.6 | 8.4 | 8.2 |
| EBIT | (2.9) | (1.6) | 3.1 | 2.4 | 2.6 | 4.6 | 8.4 | |
| 3.9 |
| 4.5 |
| 3.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.6 | 0.7 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | 0.4 | 0.4 | - | - | - |
| Total Operating Expenses | 9.7 | 8.9 | 9.2 | 8.8 | 8.7 | 6.1 | 6.2 | 5.0 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.0 | 1.5 | 0.4 | (0.2) | (0.1) | (1.0) | (1.9) | (1.6) |
| Pre-Tax Income | (1.9) | (0.2) | 3.5 | 2.1 | 2.5 | 3.6 | 6.5 | 6.6 |
| 3.4 |
| 5.4 |
| 5.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (1.4) | 0.1 | 3.3 | 1.9 | 2.6 | 3.4 | 5.4 | 5.2 |
| Net Income Attributable To Parent | (1.4) | 0.1 | 3.3 | 1.9 | 2.5 | 3.4 | 5.4 | 5.2 |
| Less: Minority Interest | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.1) | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.4) | 0.1 | 3.3 | 1.9 | 2.5 | 3.4 | 5.4 | 5.2 |
| 0.54 |
| 0.52 |
| Shares Basic | 14.3 | 14.3 | 14.1 | 13.2 | 12.1 | 10.0 | 10.0 | 10.0 |
| Shares Diluted | 14.3 | 14.3 | 14.1 | 13.2 | 12.1 | 10.0 | 10.0 | 10.0 |
| 8.2 |