| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 0.8 | 0.0 | 0.0 | 33.8 | 34.3 | 30.7 |
| Cost of Revenue | 15.4 | 15.8 | 15.4 | 13.6 | 13.8 | 11.8 |
| Gross Profit | (14.6) | (15.8) | (15.4) | 20.2 | 20.5 | 18.8 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (18.1) | (4.6) | 12.3 | 10.6 | 11.3 | 8.8 |
| Non-Operating | ||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 1.9 | 3.3 | 2.9 | 3.1 | 2.6 |
| Net Income From Continuing Ops | (21.8) | (6.1) | 8.3 | 7.8 | 8.5 | 6.4 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (4.11) | (34.79) | 63.96 | 69.50 | 0.38 | 0.28 |
| EPS Diluted | (4.11) | (34.79) | 63.96 | 69.50 | 0.38 | 0.28 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (17.5) | (3.9) | 12.9 | 11.3 | 12.0 | 9.5 |
| EBIT | (18.1) | (4.6) | 12.3 | 10.6 | 11.3 | 8.8 |
| Selling & Marketing |
| 10.6 |
| 12.5 |
| 3.1 |
| 2.1 |
| 2.0 |
| 1.6 |
| General & Administrative | 12.9 | 17.7 | 8.9 | 7.4 | 7.2 | 8.5 |
| Depreciation & Amortization | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| Amortization of Intangibles | 3.5 | 2.1 | 2.2 | 2.0 | 1.8 | 1.4 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 27.2 | 30.2 | 12.1 | 9.5 | 9.2 | 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.0 | 0.2 | (0.7) | 0.0 | 0.2 | 0.1 |
| Pre-Tax Income | (21.8) | (4.2) | 11.6 | 10.7 | 11.5 | 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (21.8) | (6.1) | 8.3 | 7.8 | 8.5 | 6.4 |
| Net Income Attributable To Parent | (22.0) | (6.1) | 8.3 | 7.8 | 8.5 | 6.4 |
| Less: Minority Interest | 0.2 | 0.0 | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (22.0) | (6.1) | 8.3 | 7.8 | 8.5 | 6.4 |
| 5.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 22.5 |
| 22.5 |
| Shares Diluted | 5.3 | 0.2 | 0.1 | 0.1 | 22.5 | 22.5 |