| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 20.2 | 18.5 | 18.6 |
| Cost of Revenue | 15.2 | 14.1 | 15.1 |
| Gross Profit | 5.0 | 4.4 | 3.5 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 1.6 | 1.5 | 1.2 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 1.3 | 1.0 | 1.4 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.1 | 0.1 | - |
| Net Income From Continuing Ops | 1.2 | 1.0 | 1.4 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.04 | 0.03 | 0.05 |
| EPS Diluted | 0.04 | 0.03 | 0.05 |
| Shares Basic | 28.3 | 28.0 | 28.0 |
| Shares Diluted | 28.3 | ||
| Supplementary Data | |||
| EBITDA | 1.4 | 1.1 | 1.4 |
| EBIT | 1.3 | 1.0 | 1.4 |
| 2.2 |
| 1.9 |
| 0.9 |
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.2 | 0.2 | 0.1 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 3.7 | 3.4 | 2.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| Pre-Tax Income | 1.3 | 1.0 | 1.4 |
| 1.2 |
| 1.0 |
| 1.4 |
| Net Income Attributable To Parent | 1.2 | 1.0 | 1.4 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 1.2 | 1.0 | 1.4 |
| 28.0 |
| 28.0 |