| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 33.9 | 27.6 | 21.9 | 14.4 |
| Cost of Revenue | 35.2 | 22.5 | 18.4 | 11.8 |
| Gross Profit | (1.3) | 5.1 | 3.5 | 2.6 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (5.4) | 3.2 | 2.6 | 2.1 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | 0.5 | 0.3 | 0.2 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.1) | 0.6 | 0.5 | 0.3 |
| Net Income From Continuing Ops | (5.7) | 2.3 | 2.8 | 1.8 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.48) | 0.21 | 0.25 | 0.22 |
| EPS Diluted | (0.48) | 0.21 | 0.25 | 0.22 |
| Shares Basic | 11.8 | 11.3 | 11.3 | 8.1 |
| Supplementary Data | ||||
| EBITDA | (5.3) | 3.3 | 2.6 | 2.1 |
| EBIT | (5.4) | 3.2 | 2.6 | 2.1 |
| - |
| General & Administrative | 4.0 | 1.8 | 0.9 | 0.5 |
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 4.0 | 1.8 | 0.9 | 0.5 |
| - |
| Other Non-Operating Income | (0.5) | (0.3) | 0.6 | 0.0 |
| Pre-Tax Income | (5.8) | 3.0 | 3.3 | 2.1 |
| - |
| Net Income | (5.7) | 2.3 | 2.8 | 1.8 |
| Net Income Attributable To Parent | (5.7) | 2.3 | 2.8 | 1.8 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (5.7) | 2.3 | 2.8 | 1.8 |
| Shares Diluted | 11.8 | 11.3 | 11.3 | 8.1 |