| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 377.9 | 335.1 | 326.0 | 6.0 |
| Cost of Revenue | 272.6 | 252.0 | 239.7 | 2.3 |
| Gross Profit | 105.3 | 83.0 | 86.2 | 3.7 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 66.3 | 54.7 | 51.6 | |
| Operating Income | ||||
| Operating Income | 19.4 | 9.5 | 17.2 | 0.7 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.1 | 0.3 | - |
| Interest Expense | 1.4 | 1.0 | 0.9 | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 4.2 | 2.4 | 1.9 | - |
| Net Income From Continuing Ops | 16.6 | 8.4 | 10.3 | 0.8 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.18 | 0.09 | 0.12 | 0.06 |
| EPS Diluted | 0.18 | 0.09 | 0.12 | 0.06 |
| Shares Basic | 89.7 | 89.7 | 88.3 | 13.3 |
| Supplementary Data | ||||
| EBITDA | 19.9 | 9.7 | 17.3 | 0.8 |
| EBIT | 19.4 | 9.5 | 17.2 | 0.7 |
| 2.0 |
| General & Administrative | 18.3 | 17.3 | 17.4 | 1.0 |
| Depreciation & Amortization | 0.5 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | 25.0 | 16.4 | 15.3 | 0.2 |
| Total Operating Expenses | 85.9 | 73.5 | 69.0 | 3.0 |
| - |
| Other Non-Operating Income | 1.4 | 1.3 | (5.0) | 0.1 |
| Pre-Tax Income | 20.8 | 10.8 | 12.2 | 0.8 |
| - |
| Net Income | 16.6 | 8.4 | 10.3 | 0.8 |
| Net Income Attributable To Parent | 16.6 | 8.4 | 10.3 | 0.8 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 16.6 | 8.4 | 10.3 | 0.8 |
| Shares Diluted | 89.7 | 89.7 | 88.3 | 13.3 |