| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 688.6 | 633.1 | 702.1 |
| Cost of Revenue | 672.6 | 621.0 | 688.8 |
| Gross Profit | 16.0 | 12.1 | 13.3 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.0 | 0.1 | 0.1 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 6.0 | 2.6 | 4.5 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 4.6 | 2.2 | 2.0 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 1.4 | 0.8 | (0.0) |
| Net Income From Continuing Ops | 2.0 | 3.0 | 3.2 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.09 | 0.10 | 0.12 |
| EPS Diluted | 0.09 | 0.10 | 0.12 |
| Shares Basic | 20.0 | 20.0 | 20.0 |
| Shares Diluted | 20.0 | ||
| Supplementary Data | |||
| EBITDA | 10.8 | 6.9 | 7.5 |
| EBIT | 6.0 | 2.6 | 4.5 |
| 5.2 |
| 5.1 |
| 5.7 |
| Depreciation & Amortization | 4.8 | 4.3 | 3.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 10.0 | 9.5 | 8.8 |
| (2.5) |
| 1.1 |
| (1.3) |
| Pre-Tax Income | 3.5 | 3.7 | 3.2 |
| 2.0 |
| 3.0 |
| 3.2 |
| Net Income Attributable To Parent | 1.9 | 2.0 | 2.4 |
| Less: Minority Interest | 0.2 | 1.0 | 0.9 |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 1.9 | 2.0 | 2.4 |
| 20.0 |
| 20.0 |