| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 33.0 | 25.6 | 26.7 | 28.9 |
| Cost of Revenue | 24.7 | 19.1 | 19.8 | 21.2 |
| Gross Profit | 8.3 | 6.5 | 6.9 | 7.7 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.1 | 0.1 | 0.1 | |
| Operating Income | ||||
| Operating Income | 7.8 | 5.5 | 6.0 | 6.2 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.3 | 0.2 | 0.2 | 0.2 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 1.7 | 1.4 | 1.5 | 1.6 |
| Net Income From Continuing Ops | 4.0 | 3.2 | 4.0 | 4.3 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.30 | 0.26 | 0.33 | 0.36 |
| EPS Diluted | 0.30 | 0.26 | 0.33 | 0.36 |
| Shares Basic | 13.2 | 12.0 | 12.0 | 12.0 |
| Supplementary Data | ||||
| EBITDA | 8.1 | 5.9 | 6.6 | 7.1 |
| EBIT | 7.8 | 5.5 | 6.0 | 6.2 |
| 0.1 |
| General & Administrative | 0.5 | 0.9 | 0.8 | 1.4 |
| Depreciation & Amortization | 0.3 | 0.4 | 0.6 | 0.9 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 25.3 | 20.0 | 20.7 | 22.7 |
| - |
| Other Non-Operating Income | (2.1) | (0.9) | (0.5) | (0.3) |
| Pre-Tax Income | 5.7 | 4.6 | 5.5 | 5.9 |
| - |
| Net Income | 4.0 | 3.2 | 4.0 | 4.3 |
| Net Income Attributable To Parent | 4.0 | 3.2 | 4.0 | 4.3 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 4.0 | 3.2 | 4.0 | 4.3 |
| Shares Diluted | 13.2 | 12.0 | 12.0 | 12.0 |