| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 19.6 | 14.1 | 16.0 | 20.3 | 21.7 | 11.2 |
| Cost of Revenue | 13.2 | 9.6 | 10.8 | 13.3 | 14.1 | 6.7 |
| Gross Profit | 6.4 | 4.5 | 5.2 | 7.0 | 7.7 | 4.5 |
| Operating Expenses | ||||||
| Research & Development | 1.0 | 0.8 | 1.0 | 1.4 | 1.5 | 0.6 |
| Selling General & Administrative | - | 6.1 | 4.2 | 4.1 | 3.7 | 2.0 |
| Operating Income | ||||||
| Operating Income | 2.4 | (1.6) | 1.0 | 2.9 | 3.9 | 2.5 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 0.5 | 0.5 | 0.7 | 0.4 | 0.3 | 0.3 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.2 | 0.0 | 0.1 | 0.3 | 0.3 | 0.2 |
| Net Income From Continuing Ops | 1.9 | (1.9) | 0.9 | 2.9 | 3.2 | 2.4 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 0.03 | (0.11) | 0.07 | 0.29 | 0.32 | 0.24 |
| EPS Diluted | 0.03 | (0.11) | 0.07 | 0.29 | 0.32 | 0.24 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 3.1 | (0.8) | 1.9 | 3.6 | 4.5 | 3.0 |
| EBIT | 2.4 | (1.6) | 1.0 | 2.9 | 3.9 | 2.5 |
| Selling & Marketing | 0.9 | 0.7 | 0.6 | 0.6 | 0.6 | 0.3 |
| General & Administrative | 2.0 | 4.6 | 2.6 | - | - | - |
| Depreciation & Amortization | 0.7 | 0.8 | 0.9 | 0.6 | 0.6 | 0.5 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 3.9 | 6.1 | 4.2 | 4.1 | 3.7 | 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (0.3) | (0.3) | (0.1) | 0.3 | (0.5) | 0.2 |
| Pre-Tax Income | 2.2 | (1.9) | 0.9 | 3.2 | 3.5 | 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 1.9 | (1.9) | 0.9 | 2.9 | 3.2 | 2.4 |
| Net Income Attributable To Parent | 1.9 | (1.9) | 0.9 | 2.9 | 3.2 | 2.4 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1.9 | (1.9) | 0.9 | 2.9 | 3.2 | 2.4 |
| 73.4 |
| 17.5 |
| 11.8 |
| 10.0 |
| 10.0 |
| 10.0 |
| Shares Diluted | 73.4 | 17.5 | 11.8 | 10.0 | 10.0 | 10.0 |