| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 44.8 | 31.1 | 36.0 | 38.4 | 33.4 | 29.9 |
| Cost of Revenue | 33.7 | 21.4 | 27.4 | 28.6 | 24.0 | 23.0 |
| Gross Profit | 11.1 | 9.7 | 8.7 | 9.7 | 9.4 | 6.8 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | 0.8 | (1.9) | (3.1) | 1.5 | 1.6 | (0.6) |
| Non-Operating | ||||||
| Interest Income | 0.1 | 0.2 | 0.1 | - | 0.0 | 0.0 |
| Interest Expense | 1.7 | 1.5 | 1.1 | 0.7 | 0.7 | 0.9 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | (0.3) | (0.1) | 0.5 | 0.2 | 0.0 |
| Net Income From Continuing Ops | (0.4) | (2.9) | 1.7 | 1.0 | 1.8 | 1.3 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.11) | (0.90) | 0.59 | 0.04 | 0.07 | 0.05 |
| EPS Diluted | (0.11) | (0.90) | 0.59 | 0.04 | 0.07 | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 1.2 | (1.5) | (2.2) | 2.3 | 2.5 | 0.5 |
| EBIT | 0.8 | (1.9) | (3.1) | 1.5 | 1.6 | (0.6) |
| Selling & Marketing |
| 2.2 |
| 1.7 |
| 1.0 |
| 1.5 |
| 1.1 |
| 1.2 |
| General & Administrative | 8.1 | 8.7 | 10.8 | 6.7 | 6.6 | 6.3 |
| Depreciation & Amortization | 0.4 | 0.4 | 0.9 | 0.8 | 0.8 | 1.1 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (1.2) | (1.2) | 4.8 | 0.1 | 0.4 | 1.9 |
| Pre-Tax Income | (0.4) | (3.2) | 1.7 | 1.6 | 2.0 | 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (0.4) | (2.9) | 1.7 | 1.0 | 1.8 | 1.3 |
| Net Income Attributable To Parent | (0.4) | (2.9) | 1.8 | 1.0 | 1.8 | 1.3 |
| Less: Minority Interest | - | - | (0.1) | 0.1 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.4) | (2.9) | 1.8 | 1.0 | 1.8 | 1.3 |
| 3.8 |
| 3.2 |
| 2.9 |
| 24.8 |
| 24.8 |
| 24.8 |
| Shares Diluted | 3.8 | 3.2 | 2.9 | 24.8 | 24.8 | - |