| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 37.8 | 45.4 | 36.1 |
| Cost of Revenue | - | - | - |
| Gross Profit | - | - | - |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (0.5) | 4.8 | 7.1 |
| Non-Operating | |||
| Interest Income | 0.2 | 0.3 | 0.4 |
| Interest Expense | 6.4 | 8.4 | 7.2 |
| Income From Equity Investments | (0.1) | (0.1) | 0.0 |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | - |
| Net Income From Continuing Ops | (6.2) | (3.4) | 0.2 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.70) | (0.39) | 0.02 |
| EPS Diluted | (0.70) | (0.39) | 0.02 |
| Shares Basic | 8.9 | 8.7 | 8.4 |
| Shares Diluted | 8.9 | ||
| Supplementary Data | |||
| EBITDA | 7.4 | 14.5 | 16.2 |
| EBIT | (0.5) | 4.8 | 7.1 |
| 4.3 |
| 4.0 |
| 6.0 |
| Depreciation & Amortization | 7.8 | 9.7 | 9.1 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | - | - | - |
| (5.8) |
| (8.2) |
| (6.9) |
| Pre-Tax Income | - | - | - |
| (6.2) |
| (3.4) |
| 0.2 |
| Net Income Attributable To Parent | (6.2) | (3.4) | 0.2 |
| Less: Minority Interest | (0.0) | 0.0 | 0.0 |
| Less: Preferred Dividends | - | 0.0 | 0.0 |
| Net Income To Common Shareholders | (6.2) | (3.4) | 0.1 |
| 8.7 |
| 8.4 |