| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 113.3 | 105.9 | 170.8 |
| Cost of Revenue | 109.2 | 101.8 | 168.8 |
| Gross Profit | 4.1 | 4.1 | 2.1 |
| Operating Expenses | |||
| Research & Development | 1.4 | 1.1 | 0.5 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.4 | 0.2 | 0.2 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 0.5 | 0.9 | 0.1 |
| Non-Operating | |||
| Interest Income | 0.0 | 0.0 | 0.1 |
| Interest Expense | 0.5 | 0.4 | 0.3 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | 0.0 |
| Net Income From Continuing Ops | 1.3 | 0.8 | (0.3) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.07 | 0.04 | (0.01) |
| EPS Diluted | 0.07 | 0.04 | (0.01) |
| Shares Basic | 20.0 | 20.0 | 20.0 |
| Shares Diluted | 20.0 | ||
| Supplementary Data | |||
| EBITDA | 1.0 | 1.3 | 0.3 |
| EBIT | 0.5 | 0.9 | 0.1 |
| 1.6 |
| 1.8 |
| 1.2 |
| Depreciation & Amortization | 0.5 | 0.3 | 0.3 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 3.6 | 3.1 | 2.0 |
| 0.8 |
| (0.1) |
| (0.3) |
| Pre-Tax Income | 1.3 | 0.8 | (0.2) |
| 1.3 |
| 0.8 |
| (0.3) |
| Net Income Attributable To Parent | 1.3 | 0.8 | (0.3) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 1.3 | 0.8 | (0.3) |
| 20.0 |
| 20.0 |