| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 19.3 | 13.5 | 11.1 | 10.5 |
| Cost of Revenue | 17.6 | 10.7 | 9.0 | 7.5 |
| Gross Profit | 1.7 | 2.8 | 2.2 | 3.0 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (7.2) | 1.4 | 1.0 | 2.3 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.2 | 0.2 | 0.2 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.1) | 0.2 | 0.2 | 0.4 |
| Net Income From Continuing Ops | 0.8 | (1.3) | (1.4) | 2.0 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.28) | 0.05 | 0.05 | 0.09 |
| EPS Diluted | (0.28) | 0.05 | 0.05 | 0.09 |
| Shares Basic | 24.7 | 22.5 | 22.5 | 22.5 |
| Supplementary Data | ||||
| EBITDA | (7.0) | 1.6 | 1.1 | - |
| EBIT | (7.2) | 1.4 | 1.0 | 2.3 |
| - |
| General & Administrative | 8.8 | 1.3 | 1.2 | 0.7 |
| Depreciation & Amortization | 0.1 | 0.2 | 0.1 | - |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | (0.0) | - |
| - |
| Other Non-Operating Income | 0.3 | 0.1 | 0.6 | 0.2 |
| Pre-Tax Income | (7.1) | 1.3 | 1.4 | 2.4 |
| - |
| Net Income | (7.0) | 1.1 | 1.2 | 2.0 |
| Net Income Attributable To Parent | (7.0) | 1.1 | 1.2 | 2.0 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (7.0) | 1.1 | 1.2 | 2.0 |
| Shares Diluted | 24.7 | 22.5 | 22.5 | 22.5 |