| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 21.4 | 19.2 | 19.4 | 18.0 | 18.6 | 13.6 | 14.0 | 12.8 | 12.3 | 10.6 | 10.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | 3.9 | 2.6 | 2.7 | 2.0 | 3.7 | 1.7 | 2.7 | 0.8 | 2.4 | 1.6 | 1.4 |
| Non-Operating | |||||||||||
| Interest Income | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.2 | 0.1 |
| Interest Expense | 0.0 | 0.0 | 0.0 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 1.2 | 0.8 | 0.8 | 1.0 | 1.1 | 0.5 | 0.8 | 0.2 | 0.7 | 0.5 | 0.4 |
| Net Income From Continuing Ops | 3.0 | 2.0 | |||||||||
| Per Share | |||||||||||
| EPS Basic | 0.24 | 0.16 | 0.18 | - | 0.23 | 0.11 | 0.22 | - | 0.19 | 0.14 | 0.12 |
| EPS Diluted | 0.22 | 0.15 | 0.16 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | 4.1 | 2.7 | 2.8 | 2.1 | 3.8 | 1.8 | 2.8 | 0.9 | 2.4 | 1.7 | 1.4 |
| EBIT | 3.9 | 2.6 | 2.7 | 2.0 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 77.9 | 64.2 | 46.0 | 35.5 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | 11.2 | 10.0 | 6.2 | 3.6 |
| Non-Operating | ||||
| Interest Income | 1.3 | 1.1 | 0.9 | 0.3 |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 3.9 | 3.5 | 1.9 | 1.2 |
| Net Income From Continuing Ops | 8.5 | 7.5 | 5.1 | 2.7 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.67 | 0.65 | 0.55 | 0.29 |
| EPS Diluted | 0.60 | 0.59 | 0.53 | 0.28 |
| Shares Basic | 12.6 | 11.6 | 9.3 | 9.2 |
| Supplementary Data | ||||
| EBITDA | 11.8 | 10.4 | 6.5 | 3.8 |
| EBIT | 11.2 | 10.0 | 6.2 | 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 6.2 | 6.1 | 6.1 | 6.3 | 4.6 | 4.3 | 4.0 | 3.3 | 3.3 | 3.3 | 3.2 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 17.4 | 16.6 | 16.7 | 16.0 | 14.9 | 12.0 | 11.3 | 11.9 | 10.0 | 8.9 | 9.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 |
| Pre-Tax Income | 4.2 | 2.9 | 3.0 | 2.2 | 3.9 | 1.9 | 2.9 | 1.2 | 2.5 | 1.8 | 1.5 |
| 2.2 |
| 1.2 |
| 2.8 |
| 1.4 |
| 2.1 |
| 1.0 |
| 1.8 |
| 1.3 |
| 1.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 3.0 | 2.0 | 2.2 | 1.2 | 2.8 | 1.4 | 2.1 | 1.0 | 1.8 | 1.3 | 1.1 |
| Net Income Attributable To Parent | 3.0 | 2.0 | 2.2 | 1.2 | 2.8 | 1.4 | 2.1 | 1.0 | 1.8 | 1.3 | 1.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3.0 | 2.0 | 2.2 | 1.2 | 2.8 | 1.4 | 2.1 | 1.0 | 1.8 | 1.3 | 1.1 |
| - |
| 0.21 |
| 0.10 |
| 0.21 |
| - |
| 0.19 |
| 0.13 |
| 0.11 |
| Shares Basic | 12.6 | 12.6 | 12.5 | - | 12.4 | 12.3 | 9.3 | - | 9.3 | 9.3 | 9.3 |
| Shares Diluted | 14.1 | 13.9 | 13.9 | - | 13.5 | 13.4 | 9.8 | - | 9.7 | 9.7 | 9.7 |
| 3.7 |
| 1.7 |
| 2.7 |
| 0.8 |
| 2.4 |
| 1.6 |
| 1.4 |
| - |
| General & Administrative | 24.7 | 19.3 | 13.0 | 10.7 |
| Depreciation & Amortization | 0.6 | 0.4 | 0.3 | 0.2 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 66.7 | 54.2 | 39.8 | 31.8 |
| - |
| Other Non-Operating Income | 1.2 | 1.0 | 0.8 | 0.2 |
| Pre-Tax Income | 12.3 | 11.0 | 7.0 | 3.9 |
| - |
| Net Income | 8.5 | 7.5 | 5.1 | 2.7 |
| Net Income Attributable To Parent | 8.5 | 7.5 | 5.1 | 2.7 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 8.5 | 7.5 | 5.1 | 2.7 |
| Shares Diluted | 14.1 | 12.7 | 9.7 | 9.6 |