| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 4.9 | 4.3 | 3.7 |
| Cost of Revenue | 2.5 | 2.0 | 1.8 |
| Gross Profit | 2.4 | 2.3 | 1.9 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.3 | 0.3 | 0.4 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 1.1 | 1.1 | 0.5 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.1 | 0.1 | 0.1 |
| Net Income From Continuing Ops | 2.0 | 1.0 | 0.6 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.08 | 0.08 | 0.05 |
| EPS Diluted | 0.08 | 0.08 | 0.05 |
| Shares Basic | 12.5 | 12.5 | 12.5 |
| Shares Diluted | 12.5 | ||
| Supplementary Data | |||
| EBITDA | 1.1 | 1.1 | - |
| EBIT | 1.1 | 1.1 | 0.5 |
| 0.7 |
| 0.5 |
| 0.7 |
| Depreciation & Amortization | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 1.1 | 1.1 | 1.3 |
| 0.1 |
| 0.1 |
| 0.2 |
| Pre-Tax Income | 1.2 | 1.1 | 0.7 |
| 2.0 |
| 1.0 |
| 0.6 |
| Net Income Attributable To Parent | 1.0 | 1.0 | 0.6 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 1.0 | 1.0 | 0.6 |
| 12.5 |
| 12.5 |