| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 84.2 | 85.1 | 79.9 | 74.2 | 56.5 | 47.6 | 55.8 | 51.4 | 39.6 | 32.9 | 30.3 | 26.8 | 22.5 | 22.8 | 19.5 |
| Cost of Revenue | 52.6 | 51.3 | 52.1 | 51.1 | 36.9 | 31.6 | 38.0 | 34.2 | 26.3 | 22.3 | 20.6 | 17.8 | 15.5 | 14.5 | 12.8 |
| Gross Profit | 31.7 | 33.8 | 27.8 | 23.1 | 19.6 | 16.0 | 17.8 | 17.3 | 13.3 | 10.6 | 9.8 | 9.0 | 7.0 | 8.3 | 6.8 |
| Operating Expenses | |||||||||||||||
| Research & Development | 5.0 | 4.8 | 5.0 | 4.8 | 4.4 | 4.0 | 3.8 | 3.5 | 2.9 | 4.7 | 4.0 | 4.4 | 3.8 | 3.9 | 4.4 |
| Operating Income | |||||||||||||||
| Operating Income | 2.6 | 7.9 | 6.0 | 5.1 | 8.3 | 1.6 | 6.6 | 8.0 | 4.6 | 1.3 | 3.2 | 6.7 | 5.0 | 4.6 | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 2.0 | 1.3 | 1.3 | 1.9 | 1.5 | 2.7 | 0.8 | 0.9 | 0.7 | 0.6 | 0.6 | 1.1 | 0.9 | 1.0 | 0.7 |
| Per Share | |||||||||||||||
| EPS Basic | 0.00 | 0.57 | 0.31 | 0.69 | 0.69 | (0.15) | 0.57 | 0.74 | 0.76 | (0.19) | 0.40 | 0.92 | 0.76 | 0.79 | 0.90 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 3.6 | 9.0 | 7.1 | 6.1 | 9.2 | 2.4 | 7.4 | 8.9 | 5.4 | 1.9 | 3.7 | 7.1 | 5.4 | 4.9 | 5.0 |
| EBIT | |||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 14.8 | 14.2 | 13.2 | 10.6 | 8.3 | 8.7 | 9.3 | 8.5 | 7.8 | 8.2 | 6.5 | 5.4 | 4.6 | 4.3 | 4.3 |
| Depreciation & Amortization | 1.0 | 1.2 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 |
| Amortization of Intangibles | 0.8 | 0.6 | 0.6 | 0.6 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 37.7 | 35.4 | 33.4 | 28.4 | 24.7 | 23.3 | 24.1 | 22.9 | 20.0 | 19.2 | 18.3 | 16.4 | 14.7 | 13.8 | 13.8 |
| 4.6 |
| Interest Expense |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| Income From Equity Investments | 3.5 | 4.2 | 6.5 | 4.7 | 7.5 | 4.3 | 7.2 | 7.5 | 5.9 | 4.7 | 5.9 | 5.9 | 5.2 | 5.5 | 5.5 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 1.0 | 6.3 | 4.2 | 7.2 | 7.0 | (0.9) | 5.8 | 7.2 | 3.9 | (1.2) | 2.5 | 5.5 | 4.8 | 3.6 | 4.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1.0 | 6.3 | 4.2 | 7.2 | 7.0 | (0.9) | 5.8 | 7.2 | 3.9 | (1.2) | 2.5 | 5.5 | 4.8 | 3.6 | 4.0 |
| Net Income Attributable To Parent | 0.0 | 5.4 | 2.9 | 6.3 | 6.3 | (1.3) | 5.2 | 6.7 | 3.4 | (0.9) | 1.8 | 4.1 | 3.4 | 3.4 | 3.9 |
| Less: Minority Interest | 1.0 | 0.9 | 1.3 | 0.9 | 0.7 | 0.4 | 0.6 | 0.5 | 0.5 | (0.3) | 0.7 | 1.4 | 1.4 | 0.1 | 0.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.0 | 5.4 | 2.9 | 6.3 | 6.3 | (1.3) | 5.2 | 6.7 | 3.4 | (0.9) | 1.8 | 4.1 | 3.4 | 3.4 | 3.9 |
| 0.00 |
| 0.55 |
| 0.30 |
| 0.66 |
| 0.64 |
| (0.15) |
| 0.55 |
| 0.72 |
| 0.75 |
| (0.19) |
| 0.38 |
| 0.90 |
| 0.75 |
| 0.78 |
| 0.89 |
| Shares Basic | 9.5 | 9.4 | 9.4 | 9.2 | 9.1 | 9.1 | 9.1 | 9.1 | 4.5 | 4.5 | 4.5 | 4.5 | 4.4 | 4.4 | 4.3 |
| Shares Diluted | 9.6 | 9.8 | 9.7 | 9.6 | 9.9 | 9.1 | 9.4 | 9.4 | 4.6 | 4.5 | 4.6 | 4.6 | 4.5 | 4.5 | 4.4 |
| 2.6 |
| 7.9 |
| 6.0 |
| 5.1 |
| 8.3 |
| 1.6 |
| 6.6 |
| 8.0 |
| 4.6 |
| 1.3 |
| 3.2 |
| 6.7 |
| 5.0 |
| 4.6 |
| 4.6 |