| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 797.1 | 672.7 | 552.5 |
| Cost of Revenue | 792.4 | 667.8 | 549.0 |
| Gross Profit | 4.7 | 4.8 | 3.5 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 2.4 | 2.0 | 1.0 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (0.6) | 0.7 | 1.3 |
| Non-Operating | |||
| Interest Income | - | 0.0 | 0.6 |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.7 | 0.7 | 0.0 |
| Net Income From Continuing Ops | (1.5) | 2.5 | 2.1 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.05) | 0.05 | 0.10 |
| EPS Diluted | (0.05) | 0.05 | 0.10 |
| Shares Basic | 20.0 | 20.0 | 20.0 |
| Shares Diluted | 20.0 | ||
| Supplementary Data | |||
| EBITDA | (0.3) | 1.0 | 1.5 |
| EBIT | (0.6) | 0.7 | 1.3 |
| 2.9 |
| 2.2 |
| 1.3 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 5.3 | 4.2 | 2.3 |
| (0.1) |
| 2.6 |
| 0.9 |
| Pre-Tax Income | (0.7) | 3.2 | 2.1 |
| (1.5) |
| 2.5 |
| 2.1 |
| Net Income Attributable To Parent | (0.9) | 1.0 | 2.0 |
| Less: Minority Interest | (0.5) | 1.6 | 0.1 |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (0.9) | 1.0 | 2.0 |
| 20.0 |
| 20.0 |