| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 8.4 | 9.4 | 11.1 | 11.9 |
| Cost of Revenue | 5.1 | 5.1 | 3.5 | 3.4 |
| Gross Profit | 3.4 | 4.3 | 7.6 | 8.5 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.1 | 0.1 | 0.1 | |
| Operating Income | ||||
| Operating Income | (2.9) | (1.2) | 0.9 | 2.6 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | (0.1) | 0.3 | 0.4 |
| Net Income From Continuing Ops | (2.7) | (1.0) | 0.8 | 2.2 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.14) | (0.05) | 0.04 | 0.24 |
| EPS Diluted | (0.14) | (0.05) | 0.04 | 0.24 |
| Shares Basic | 19.3 | 18.0 | 18.0 | 9.4 |
| Supplementary Data | ||||
| EBITDA | (2.6) | (0.8) | 1.3 | 3.1 |
| EBIT | (2.9) | (1.2) | 0.9 | 2.6 |
| 0.2 |
| General & Administrative | 6.1 | 5.4 | 6.6 | 5.7 |
| Depreciation & Amortization | 0.3 | 0.5 | 0.4 | 0.5 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| - |
| Other Non-Operating Income | 0.2 | 0.1 | 0.2 | 0.0 |
| Pre-Tax Income | (2.7) | (1.1) | 1.1 | 2.7 |
| - |
| Net Income | (2.7) | (1.0) | 0.8 | 2.2 |
| Net Income Attributable To Parent | (2.7) | (1.0) | 0.8 | 2.2 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (2.7) | (1.0) | 0.8 | 2.2 |
| Shares Diluted | 19.3 | 18.0 | 18.0 | 9.4 |