| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 32.6 | 30.7 | - | 0.0 |
| Cost of Revenue | 21.6 | 19.8 | - | - |
| Gross Profit | 11.0 | 10.9 | - | - |
| Operating Expenses | ||||
| Research & Development | 0.1 | 0.1 | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 3.6 | 2.5 | - | |
| Operating Income | ||||
| Operating Income | 1.7 | 3.1 | - | - |
| Non-Operating | ||||
| Interest Income | 0.2 | - | - | - |
| Interest Expense | 0.1 | 0.2 | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.2 | 0.6 | - | - |
| Net Income From Continuing Ops | 1.7 | 2.5 | - | - |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.12 | 0.20 | - | - |
| EPS Diluted | 0.12 | 0.20 | - | - |
| Shares Basic | 14.1 | 12.5 | 12.5 | 12.5 |
| Supplementary Data | ||||
| EBITDA | 2.1 | 3.5 | - | - |
| EBIT | 1.7 | 3.1 | - | - |
| - |
| General & Administrative | 5.6 | 5.2 | - | - |
| Depreciation & Amortization | 0.5 | 0.4 | - | - |
| Amortization of Intangibles | 1.0 | 0.7 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 9.3 | 7.8 | - | - |
| - |
| Other Non-Operating Income | 0.2 | (0.0) | - | - |
| Pre-Tax Income | 1.8 | 3.1 | - | - |
| - |
| Net Income | 1.7 | 2.5 | - | - |
| Net Income Attributable To Parent | 1.7 | 2.5 | - | - |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 1.7 | 2.5 | - | - |
| Shares Diluted | 14.1 | 12.5 | 12.5 | 12.5 |