| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 58.4 | 62.7 | 62.7 | 51.4 |
| Cost of Revenue | 47.2 | 50.4 | 50.7 | 42.2 |
| Gross Profit | 11.2 | 12.3 | 12.0 | 9.3 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 1.2 | 1.7 | 1.4 | |
| Operating Income | ||||
| Operating Income | (0.1) | 1.2 | 2.9 | 1.6 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 1.3 | 1.4 | 1.1 | 0.6 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.7) | 0.1 | 0.3 | 0.3 |
| Net Income From Continuing Ops | (0.4) | 0.0 | 1.6 | 1.5 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.03) | 0.04 | 0.20 | 0.00 |
| EPS Diluted | (0.03) | 0.04 | 0.20 | 0.00 |
| Shares Basic | 14.4 | 9.5 | 9.4 | 9.9 |
| Supplementary Data | ||||
| EBITDA | 0.3 | 1.5 | 3.1 | 1.8 |
| EBIT | (0.1) | 1.2 | 2.9 | 1.6 |
| 1.7 |
| General & Administrative | 10.1 | 9.4 | 7.7 | 6.0 |
| Depreciation & Amortization | 0.4 | 0.3 | 0.2 | 0.2 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 11.3 | 11.1 | 9.1 | 7.7 |
| - |
| Other Non-Operating Income | (1.0) | (0.7) | (0.7) | 0.2 |
| Pre-Tax Income | (1.1) | 0.5 | 2.1 | 1.9 |
| - |
| Net Income | (0.4) | 0.0 | 1.6 | 1.5 |
| Net Income Attributable To Parent | (0.4) | 0.4 | 1.9 | 1.5 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (0.4) | 0.4 | 1.9 | 1.5 |
| Shares Diluted | 14.4 | 9.5 | 9.4 | 9.9 |