| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 187.0 | 177.9 | 214.4 | 290.4 | - |
| Cost of Revenue | 180.9 | 173.0 | 209.1 | 282.6 | - |
| Gross Profit | 6.1 | 5.0 | 5.3 | 7.8 | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 1.0 | (1.3) | 0.9 | 3.4 | - |
| Non-Operating | |||||
| Interest Income | 0.1 | 0.1 | 0.0 | 0.0 | - |
| Interest Expense | 0.4 | 0.7 | 0.6 | 0.4 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.3 | (0.1) | 0.3 | 0.6 | - |
| Net Income From Continuing Ops | 1.2 | (2.3) | 2.0 | 2.6 | (0.2) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.10 | (0.22) | 0.19 | 0.29 | - |
| EPS Diluted | 0.10 | (0.20) | 0.18 | 0.27 | - |
| Shares Basic | 11.6 | 10.4 | |||
| Supplementary Data | |||||
| EBITDA | 1.2 | (1.1) | 1.1 | 3.5 | - |
| EBIT | 1.0 | (1.3) | 0.9 | 3.4 | - |
| - |
| - |
| - |
| - |
| General & Administrative | 3.0 | 4.0 | 2.4 | 2.5 | - |
| Depreciation & Amortization | 0.2 | 0.3 | 0.2 | 0.1 | - |
| Amortization of Intangibles | 0.1 | 0.2 | 0.1 | 0.1 | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 5.1 | 6.3 | 4.4 | 4.4 | - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.5 | (1.0) | 1.1 | (0.2) | - |
| Pre-Tax Income | 1.5 | (2.3) | 2.0 | 3.2 | - |
| - |
| - |
| - |
| - |
| Net Income | 1.2 | (2.3) | 2.0 | 2.6 | (0.2) |
| Net Income Attributable To Parent | 1.2 | (2.3) | 1.8 | 2.6 | (0.2) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 1.2 | (2.3) | 1.8 | 2.6 | (0.2) |
| 9.2 |
| 8.8 |
| - |
| Shares Diluted | 11.6 | 11.1 | 9.9 | 9.5 | - |