| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 36.5 | 36.6 | 13.1 |
| Cost of Revenue | 27.0 | 28.6 | 9.7 |
| Gross Profit | 9.6 | 8.0 | 3.4 |
| Operating Expenses | |||
| Research & Development | 3.5 | 2.3 | 0.4 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.8 | 0.3 | 0.3 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 3.1 | 3.0 | 1.8 |
| Non-Operating | |||
| Interest Income | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (0.0) | 0.1 | 0.2 |
| Net Income From Continuing Ops | 3.2 | 2.8 | 1.6 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.06 | 0.06 | 0.03 |
| EPS Diluted | 0.06 | 0.06 | 0.03 |
| Shares Basic | 50.0 | 50.0 | 50.0 |
| Shares Diluted | 50.0 | ||
| Supplementary Data | |||
| EBITDA | 3.1 | 3.0 | 1.8 |
| EBIT | 3.1 | 3.0 | 1.8 |
| 2.3 |
| 2.4 |
| 0.8 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 6.5 | 5.0 | 1.5 |
| 0.1 |
| (0.1) |
| 0.0 |
| Pre-Tax Income | 3.2 | 2.9 | 1.8 |
| 3.2 |
| 2.8 |
| 1.6 |
| Net Income Attributable To Parent | 3.1 | 2.8 | 1.6 |
| Less: Minority Interest | 0.1 | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 3.1 | 2.8 | 1.6 |
| 50.0 |
| 50.0 |