| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 13.4 | 15.5 | 15.3 | 11.3 |
| Cost of Revenue | 12.2 | 12.6 | 12.2 | 9.9 |
| Gross Profit | 1.2 | 2.9 | 3.1 | 1.4 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (2.9) | 1.4 | 2.2 | 0.2 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | - |
| Tax & Net | ||||
| Income Tax Expense | 0.3 | 0.4 | 0.5 | 0.0 |
| Net Income From Continuing Ops | (3.3) | 1.0 | 1.5 | (0.0) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.53) | 0.18 | 0.27 | 0.00 |
| EPS Diluted | (0.53) | 0.18 | 0.27 | 0.00 |
| Shares Basic | 6.2 | 5.5 | 5.5 | 5.5 |
| Supplementary Data | ||||
| EBITDA | (2.8) | 1.4 | 2.3 | 0.2 |
| EBIT | (2.9) | 1.4 | 2.2 | 0.2 |
| - |
| General & Administrative | 4.0 | 0.8 | 0.7 | 1.0 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 4.0 | 1.5 | 0.9 | 1.2 |
| Other Non-Operating Income | (0.1) | (0.1) | (0.2) | (0.2) |
| Pre-Tax Income | (3.0) | 1.3 | 2.0 | (0.0) |
| - |
| Net Income | (3.3) | 1.0 | 1.5 | (0.0) |
| Net Income Attributable To Parent | (3.3) | 1.0 | 1.5 | (0.0) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (3.3) | 1.0 | 1.5 | (0.0) |
| Shares Diluted | 6.2 | 5.5 | 5.5 | 5.5 |