| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 25.1 | 25.5 | 32.4 |
| Cost of Revenue | 17.3 | 18.2 | 18.1 |
| Gross Profit | 7.8 | 7.3 | 14.4 |
| Operating Expenses | |||
| Research & Development | 0.6 | 0.6 | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 4.9 | 5.1 | 13.5 |
| Non-Operating | |||
| Interest Income | 0.0 | 0.3 | 0.2 |
| Interest Expense | 1.9 | 2.7 | 2.7 |
| Income From Equity Investments | 0.1 | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | - |
| Net Income From Continuing Ops | 3.1 | 3.1 | 10.9 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.10 | 0.10 | 0.40 |
| EPS Diluted | 0.10 | 0.10 | 0.40 |
| Shares Basic | 25.4 | 24.6 | 24.5 |
| Shares Diluted | 25.4 | ||
| Supplementary Data | |||
| EBITDA | 8.6 | 8.7 | 17.0 |
| EBIT | 4.9 | 5.1 | 13.5 |
| 2.3 |
| 1.7 |
| 0.9 |
| Depreciation & Amortization | 3.7 | 3.7 | 3.5 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 2.9 | 2.3 | 0.9 |
| (1.8) |
| (1.9) |
| (2.6) |
| Pre-Tax Income | 3.1 | 3.1 | 10.9 |
| 3.1 |
| 3.1 |
| 10.9 |
| Net Income Attributable To Parent | 3.1 | 3.1 | 10.9 |
| Less: Minority Interest | - | - | 0.0 |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 3.1 | 3.1 | 10.9 |
| 24.6 |
| 24.5 |