| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 48.3 | 69.1 | 73.1 | 46.7 |
| Cost of Revenue | 39.8 | 53.0 | 54.7 | 33.2 |
| Gross Profit | 8.5 | 16.0 | 18.4 | 13.5 |
| Operating Expenses | ||||
| Research & Development | 0.2 | 0.4 | 0.2 | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 1.8 | 2.1 | 0.8 | |
| Operating Income | ||||
| Operating Income | (1.7) | 7.6 | 11.9 | 8.2 |
| Non-Operating | ||||
| Interest Income | - | 0.0 | - | - |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.0 |
| Income From Equity Investments | 0.2 | 0.1 | 0.1 | |
| Tax & Net | ||||
| Income Tax Expense | (0.5) | 0.2 | 0.7 | 2.0 |
| Net Income From Continuing Ops | 1.3 | 8.0 | 11.6 | 5.8 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.08 | 0.52 | 0.77 | 0.37 |
| EPS Diluted | 0.08 | 0.52 | 0.77 | 0.37 |
| Shares Basic | 16.7 | 15.5 | 15.5 | 15.5 |
| Supplementary Data | ||||
| EBITDA | (1.2) | 8.1 | 12.3 | 8.5 |
| EBIT | (1.7) | 7.6 | 11.9 | 8.2 |
| 0.6 |
| General & Administrative | 5.1 | 4.5 | 4.7 | 4.7 |
| Depreciation & Amortization | 0.5 | 0.5 | 0.4 | 0.3 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 10.2 | 8.5 | 6.5 | 5.3 |
| (0.0) |
| Other Non-Operating Income | 2.4 | 0.6 | 0.5 | (0.5) |
| Pre-Tax Income | 0.8 | 8.2 | 12.4 | 7.7 |
| - |
| Net Income | 1.3 | 8.0 | 11.6 | 5.8 |
| Net Income Attributable To Parent | 1.3 | 8.1 | 11.9 | 5.7 |
| Less: Minority Interest | 0.0 | (0.1) | (0.2) | 0.0 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 1.3 | 8.1 | 11.9 | 5.7 |
| Shares Diluted | 16.7 | 15.5 | 15.5 | 15.5 |