| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 32.6 | 30.1 | 28.3 | 28.9 | 33.0 | 33.5 |
| Cost of Revenue | 19.0 | 17.6 | 17.1 | 15.5 | 14.2 | 15.4 |
| Gross Profit | 13.6 | 12.6 | 11.1 | 13.4 | 18.8 | 18.0 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 11.3 | 11.3 | 9.7 | 9.4 | 9.1 | 8.8 |
| Operating Income | ||||||
| Operating Income | 2.3 | 1.3 | 1.5 | 4.0 | 9.8 | 9.2 |
| Non-Operating | ||||||
| Interest Income | 0.0 | - | - | - | - | - |
| Interest Expense | 0.2 | 0.3 | 0.0 | 0.5 | 1.1 | 3.9 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 4.6 | 4.2 | 3.5 | 2.8 | 4.9 | 3.0 |
| Net Income From Continuing Ops | 1.4 | 0.4 | 0.3 | 1.4 | 12.2 | (4.6) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.03) | (0.03) | (0.03) | 0.00 | 0.08 | (0.07) |
| EPS Diluted | (0.03) | (0.03) | (0.03) | 0.00 | 0.08 | (0.07) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 4.1 | 3.0 | 2.9 | 5.8 | 11.6 | 11.5 |
| EBIT | 2.3 | 1.3 | 1.5 | 4.0 | 9.8 | 9.2 |
| Selling & Marketing | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - |
| General & Administrative | 8.2 | 7.7 | - | - | - | - |
| Depreciation & Amortization | 1.8 | 1.7 | 1.4 | 1.8 | 1.8 | 2.3 |
| Amortization of Intangibles | 1.7 | 1.6 | 1.3 | 1.3 | 1.4 | 1.5 |
| Other Operating Expenses | 0.1 | 0.0 | (0.0) | (0.0) | 0.1 | 0.0 |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | 1.4 | 0.4 | 0.3 | 4.2 | 17.1 | (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (3.2) | (4.0) | (3.3) | 0.3 | 10.0 | (7.8) |
| Net Income Attributable To Parent | (3.2) | (4.0) | (3.3) | 0.3 | 10.0 | (7.8) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.2) | (4.0) | (3.3) | 0.3 | 10.0 | (7.8) |
| 117.9 |
| 119.8 |
| 120.0 |
| 120.0 |
| 118.3 |
| 104.8 |
| Shares Diluted | 118.5 | 120.6 | 122.9 | 122.9 | 121.1 | 104.8 |