| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 61.8 | 96.9 | 97.1 | 103.3 | 104.0 | 89.1 | 79.6 |
| Cost of Revenue | 42.6 | 63.6 | 63.9 | 65.2 | 64.2 | 51.9 | 47.4 |
| Gross Profit | 19.2 | 33.3 | 33.2 | 38.1 | 39.8 | 37.2 | 32.2 |
| Operating Expenses | |||||||
| Research & Development | 2.4 | 3.5 | 2.8 | 3.0 | 2.7 | 2.5 | 3.2 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 8.3 | 14.3 | 14.7 | 10.8 | 26.3 | 23.5 | 19.4 |
| Non-Operating | |||||||
| Interest Income | 1.3 | 1.0 | 0.9 | 0.1 | 0.0 | - | - |
| Interest Expense | 0.2 | 1.5 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 |
| Tax & Net | |||||||
| Income Tax Expense | 2.6 | 2.8 | 3.5 | 4.7 | 5.3 | 4.7 | 3.8 |
| Net Income From Continuing Ops | 6.8 | 10.8 | 11.6 | 6.2 | 20.9 | 19.0 | |
| Per Share | |||||||
| EPS Basic | 18.04 | 39.62 | 48.56 | 0.27 | 1.05 | 0.95 | 0.83 |
| EPS Diluted | 18.04 | 39.62 | 48.56 | 0.27 | 1.05 | 0.95 | - |
| Supplementary Data | |||||||
| EBITDA | 8.8 | 14.9 | 15.1 | 11.3 | 26.9 | 24.0 | 19.9 |
| EBIT | 8.3 | 14.3 | 14.7 | 10.8 | 26.3 | 23.5 | 19.4 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 3.2 | 7.8 | 6.5 | 12.5 | 4.4 | 4.6 | 4.2 |
| Depreciation & Amortization | 0.5 | 0.5 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | 0.1 | 0.1 | 0.0 | (0.0) |
| Total Operating Expenses | 10.9 | 19.0 | 18.5 | 27.3 | 13.5 | 13.7 | 12.8 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.1 | (0.7) | 0.4 | 0.1 | (0.0) | (0.3) | 0.1 |
| Pre-Tax Income | 9.4 | 13.6 | 15.0 | 10.9 | 26.2 | 23.7 | 19.2 |
| 15.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 6.8 | 10.8 | 11.6 | 6.2 | 20.9 | 19.0 | 15.4 |
| Net Income Attributable To Parent | 6.8 | 10.8 | 11.6 | 6.2 | 20.9 | 19.0 | 15.4 |
| Less: Minority Interest | - | (0.0) | (0.0) | (0.1) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6.8 | 10.8 | 11.6 | 6.2 | 20.9 | 19.0 | 15.4 |
| Shares Basic | 0.4 | 0.3 | 0.2 | 23.4 | 20.0 | 20.0 | 18.6 |
| Shares Diluted | 0.4 | 0.3 | 0.2 | 23.4 | 20.0 | 20.0 | - |