| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 12.9 | 11.1 | 9.7 | 9.6 |
| Cost of Revenue | 9.7 | 7.1 | 6.9 | 5.0 |
| Gross Profit | 3.3 | 4.0 | 2.7 | 4.7 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (2.5) | 0.5 | 0.3 | 1.6 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.1 |
| Interest Expense | 0.5 | 0.3 | 0.2 | 0.2 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.1 | 0.2 | 0.1 | 0.4 |
| Net Income From Continuing Ops | (2.9) | 0.4 | 0.2 | 1.4 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.16) | 0.02 | 0.01 | 0.10 |
| EPS Diluted | (0.16) | 0.02 | 0.01 | 0.10 |
| Shares Basic | 18.8 | 15.6 | 13.9 | 13.9 |
| Supplementary Data | ||||
| EBITDA | (1.0) | 1.9 | 1.5 | 2.7 |
| EBIT | (2.5) | 0.5 | 0.3 | 1.6 |
| - |
| General & Administrative | 3.2 | 3.3 | 2.2 | 2.9 |
| Depreciation & Amortization | 1.5 | 1.4 | 1.2 | 1.1 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 5.8 | 3.5 | 2.4 | 8.1 |
| - |
| Other Non-Operating Income | (0.3) | 0.0 | 0.0 | 0.3 |
| Pre-Tax Income | (2.8) | 0.5 | 0.3 | 1.9 |
| - |
| Net Income | (2.9) | 0.4 | 0.2 | 1.4 |
| Net Income Attributable To Parent | (2.9) | 0.4 | 0.2 | 1.4 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (2.9) | 0.4 | 0.2 | 1.4 |
| Shares Diluted | 18.8 | 15.6 | 13.9 | 13.9 |