| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 39.1 | 28.4 | 38.3 | 38.3 |
| Cost of Revenue | 27.8 | 21.6 | 28.3 | 29.4 |
| Gross Profit | 11.3 | 6.8 | 10.0 | 8.9 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 3.3 | - | - | - |
| Selling & Marketing | 3.3 | 2.1 | 2.2 | |
| Operating Income | ||||
| Operating Income | 2.4 | 0.4 | 6.2 | 5.5 |
| Non-Operating | ||||
| Interest Income | - | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.7 | 0.1 | 1.1 | 0.9 |
| Net Income From Continuing Ops | 2.5 | 0.8 | 6.7 | 4.5 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.80 | 0.26 | 2.24 | 0.15 |
| EPS Diluted | 0.80 | 0.26 | 2.24 | 0.15 |
| Shares Basic | 3.3 | 3.0 | 3.0 | 30.0 |
| Supplementary Data | ||||
| EBITDA | 2.6 | 0.5 | 6.4 | 5.7 |
| EBIT | 2.4 | 0.4 | 6.2 | 5.5 |
| 1.7 |
| General & Administrative | 5.5 | 4.3 | 1.6 | 1.6 |
| Depreciation & Amortization | 0.2 | 0.1 | 0.2 | 0.2 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 8.9 | 6.4 | 3.8 | 3.3 |
| - |
| Other Non-Operating Income | 0.8 | 0.5 | 1.5 | (0.2) |
| Pre-Tax Income | 3.2 | 0.9 | 7.8 | 5.4 |
| - |
| Net Income | 2.5 | 0.8 | 6.7 | 4.5 |
| Net Income Attributable To Parent | 2.6 | 0.8 | 6.7 | 4.5 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 2.6 | 0.8 | 6.7 | 4.5 |
| Shares Diluted | 3.3 | 3.0 | 3.0 | 30.0 |