| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 19.5 | 21.4 | 21.6 | 21.6 | 26.3 | 23.4 | 22.7 | 18.1 | 18.1 | 18.1 | 20.9 | 25.0 | 18.5 | 20.2 | 18.9 | 19.9 | 17.6 |
| Cost of Revenue | 9.5 | 10.7 | 10.7 | 10.0 | 12.5 | 11.2 | 10.1 | 6.1 | 7.0 | 6.8 | 8.6 | 10.0 | 7.9 | 7.9 | 6.5 | 6.2 | 6.4 |
| Gross Profit | 9.9 | 10.7 | 10.9 | 11.5 | 13.9 | 12.2 | 12.5 | 12.0 | 11.0 | 11.2 | 12.3 | 15.1 | 10.6 | 12.4 | 12.4 | 13.7 | 11.2 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 4.1 | 3.4 | 3.5 | 3.5 | 4.0 | 4.0 | 4.2 | 3.7 | 3.4 | 3.5 | 2.9 | 4.5 | 5.0 | 4.6 | 4.7 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 2.1 | 4.4 | 4.7 | 5.5 | 6.8 | 5.5 | 5.0 | 5.4 | 4.7 | 5.2 | 6.4 | 7.5 | 2.2 | 4.4 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.2 | 0.3 | 0.4 | 0.3 | 0.9 | 0.5 | 0.5 | 0.4 | 0.6 | 1.2 | 1.3 | 1.7 | 0.1 | 0.4 | (0.2) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.13 | 0.23 | 0.26 | 0.26 | 0.30 | 0.27 | 0.26 | 0.27 | 0.29 | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 2.4 | 4.6 | 4.9 | 5.7 | 7.0 | 5.7 | 5.2 | 5.4 | 4.8 | 5.4 | 6.6 | 7.7 | 2.4 | 4.6 | 4.2 | 5.6 | |
| 4.1 |
| 4.4 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 1.5 | 1.3 | 1.2 | 1.0 | 1.4 | 1.0 | 1.2 | 1.3 | 1.3 | 1.1 | 1.2 | 1.1 | 1.7 | 1.5 | 2.0 | 2.1 | 2.2 |
| General & Administrative | 2.3 | 1.7 | 1.4 | 1.5 | 1.6 | 1.8 | 2.1 | 1.6 | 1.7 | 1.4 | 1.8 | 1.9 | 1.7 | 1.8 | 1.8 | 1.6 | 2.3 |
| Depreciation & Amortization | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.6 | 0.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 7.8 | 6.4 | 6.1 | 6.0 | 7.1 | 6.8 | 7.5 | 6.6 | 6.3 | - | - | - | - | - | - | - | - |
| 3.9 |
| 5.0 |
| 2.2 |
| - |
| Interest Expense | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.7 | 0.6 | 0.8 | 0.1 | 0.1 | 0.4 | 0.5 | 0.2 | 0.6 | 0.2 | (0.1) | (0.3) | 0.2 | 0.3 | 0.2 | 0.0 | 0.3 |
| Pre-Tax Income | 2.8 | 5.0 | 5.5 | 5.6 | 6.9 | 5.8 | 5.5 | 5.6 | 6.2 | 5.4 | 6.3 | 7.2 | 2.3 | 4.7 | 4.1 | 5.0 | 20.0 |
| 0.2 |
| 0.2 |
| Net Income From Continuing Ops | 2.6 | 4.6 | 5.2 | 5.3 | 5.9 | 5.4 | 5.1 | 5.1 | 5.6 | 4.2 | 5.0 | 5.5 | 2.2 | 4.3 | 4.3 | 4.9 | 19.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 2.6 | 4.6 | 5.2 | 5.3 | 5.9 | 5.4 | 5.1 | 5.1 | 5.6 | 4.2 | 5.0 | 5.5 | 2.2 | 4.3 | 4.3 | 4.9 | 19.8 |
| Net Income Attributable To Parent | 2.6 | 4.6 | 5.2 | 5.3 | 5.9 | 5.4 | 5.1 | 5.1 | 5.6 | 4.2 | 5.0 | 5.5 | 2.2 | 4.3 | 4.3 | 4.9 | 19.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2.6 | 4.6 | 5.2 | 5.3 | 5.9 | 5.4 | 5.1 | 5.1 | 5.6 | 4.2 | 5.0 | 5.5 | 2.2 | 4.3 | 4.3 | 4.9 | 19.8 |
| - |
| EPS Diluted | 0.13 | 0.22 | 0.25 | 0.26 | 0.29 | 0.27 | 0.25 | 0.27 | 0.29 | - | - | - | - | - | - | - | - |
| Shares Basic | 20.5 | 20.3 | 20.2 | 20.1 | 20.0 | 19.9 | 19.7 | 19.3 | 19.3 | 19.2 | 19.2 | 18.9 | 18.9 | 18.8 | 18.7 | 18.5 | 19.0 |
| Shares Diluted | 20.6 | 20.6 | 20.5 | 20.4 | 20.3 | 20.1 | 20.0 | 19.6 | 19.6 | 19.3 | 19.3 | 19.0 | 18.9 | 18.8 | 18.8 | 18.6 | 19.0 |
| 2.9 |
| EBIT | 2.1 | 4.4 | 4.7 | 5.5 | 6.8 | 5.5 | 5.0 | 5.4 | 4.7 | 5.2 | 6.4 | 7.5 | 2.2 | 4.4 | 3.9 | 5.0 | 2.2 |