| (in millions of USD, except per-share data) | FY2024 | FY2023 | FY2022 |
|---|---|---|---|
| Revenues | |||
| Revenues | 2.7 | 2.8 | 3.4 |
| Cost of Revenue | 2.3 | 2.2 | 2.1 |
| Gross Profit | 0.4 | 0.6 | 1.3 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.3 | 0.0 | 0.0 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (1.6) | (1.3) | 0.9 |
| Non-Operating | |||
| Interest Income | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | 0.0 | 0.1 |
| Net Income From Continuing Ops | (1.6) | (1.3) | 0.8 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.10) | (0.09) | 0.05 |
| EPS Diluted | (0.10) | (0.09) | 0.05 |
| Shares Basic | 15.4 | 15.0 | 15.0 |
| Shares Diluted | 15.4 | ||
| Supplementary Data | |||
| EBITDA | (1.5) | (1.3) | 0.9 |
| EBIT | (1.6) | (1.3) | 0.9 |
| 1.7 |
| 1.9 |
| 0.4 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 2.0 | 1.9 | 0.5 |
| (0.0) |
| 0.0 |
| 0.0 |
| Pre-Tax Income | (1.6) | (1.3) | 0.9 |
| (1.6) |
| (1.3) |
| 0.8 |
| Net Income Attributable To Parent | (1.6) | (1.3) | 0.8 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (1.6) | (1.3) | 0.8 |
| 15.0 |
| 15.0 |