| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 9.3 | 11.6 | 11.0 |
| Cost of Revenue | 6.8 | 7.1 | 7.2 |
| Gross Profit | 2.5 | 4.5 | 3.7 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (0.8) | 1.9 | 1.3 |
| Non-Operating | |||
| Interest Income | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (0.6) | 0.6 | 0.6 |
| Net Income From Continuing Ops | 0.1 | 1.3 | 0.8 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.01 | 0.13 | 0.08 |
| EPS Diluted | 0.01 | 0.13 | 0.08 |
| Shares Basic | 10.5 | 10.0 | 10.0 |
| Shares Diluted | 10.5 | ||
| Supplementary Data | |||
| EBITDA | (0.3) | 2.3 | 1.6 |
| EBIT | (0.8) | 1.9 | 1.3 |
| 2.3 |
| 1.7 |
| 1.7 |
| Depreciation & Amortization | 0.5 | 0.5 | 0.3 |
| Amortization of Intangibles | 0.2 | 0.2 | 0.1 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 3.2 | 2.6 | 2.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| Pre-Tax Income | (0.5) | 1.9 | 1.4 |
| 0.1 |
| 1.3 |
| 0.8 |
| Net Income Attributable To Parent | 0.1 | 1.3 | 0.8 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 0.1 | 1.3 | 0.8 |
| 10.0 |
| 10.0 |