| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 11.1 | 10.8 | 14.0 | 13.5 |
| Cost of Revenue | 7.9 | 8.1 | 8.2 | 8.6 |
| Gross Profit | 3.2 | 2.7 | 5.8 | 4.9 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.7 | 0.8 | 0.7 | |
| Operating Income | ||||
| Operating Income | (1.4) | (1.7) | 1.2 | 1.3 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.4 | 0.4 | 0.4 | 0.3 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.0) | (0.2) | 0.3 | 0.6 |
| Net Income From Continuing Ops | (1.0) | (1.4) | 0.6 | 0.8 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.06) | (0.08) | 0.04 | 0.05 |
| EPS Diluted | (0.06) | (0.08) | 0.04 | 0.05 |
| Shares Basic | 18.2 | 17.0 | 17.0 | 17.0 |
| Supplementary Data | ||||
| EBITDA | (0.9) | (1.3) | 1.7 | 1.9 |
| EBIT | (1.4) | (1.7) | 1.2 | 1.3 |
| 0.6 |
| General & Administrative | 2.9 | 2.5 | 2.6 | 2.5 |
| Depreciation & Amortization | 0.4 | 0.5 | 0.5 | 0.5 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 4.6 | 4.4 | 4.5 | 3.5 |
| - |
| Other Non-Operating Income | 0.3 | 0.2 | (0.4) | 0.1 |
| Pre-Tax Income | (1.0) | (1.6) | 0.9 | 1.4 |
| - |
| Net Income | (1.0) | (1.4) | 0.6 | 0.8 |
| Net Income Attributable To Parent | (1.0) | (1.4) | 0.6 | 0.8 |
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (1.0) | (1.4) | 0.6 | 0.8 |
| Shares Diluted | 18.2 | 17.0 | 17.0 | 17.0 |