| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 7.4 | 4.6 | 5.7 | 5.0 |
| Cost of Revenue | 5.0 | 2.7 | 3.8 | 2.8 |
| Gross Profit | 2.4 | 1.8 | 2.0 | 2.1 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (1.5) | 0.1 | 0.7 | 1.3 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | (0.0) | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.1 | 0.0 | 0.2 | 0.3 |
| Net Income From Continuing Ops | (4.8) | 0.1 | 0.5 | 1.0 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.97) | 0.02 | 0.11 | 0.04 |
| EPS Diluted | (0.97) | 0.02 | 0.11 | 0.04 |
| Shares Basic | 4.9 | 4.6 | 4.6 | 23.0 |
| Supplementary Data | ||||
| EBITDA | (1.4) | 0.3 | 0.8 | 1.4 |
| EBIT | (1.5) | 0.1 | 0.7 | 1.3 |
| - |
| General & Administrative | 3.9 | 1.7 | 1.3 | 0.9 |
| Depreciation & Amortization | 0.2 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| - |
| Other Non-Operating Income | (3.1) | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | (4.7) | 0.1 | 0.7 | 1.3 |
| - |
| Net Income | (4.8) | 0.1 | 0.5 | 1.0 |
| Net Income Attributable To Parent | (4.8) | 0.1 | 0.5 | 1.0 |
| Less: Minority Interest | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (4.8) | 0.1 | 0.5 | 1.0 |
| Shares Diluted | 4.9 | 4.6 | 4.6 | 23.0 |