| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 572.5 | 504.2 | 404.1 | 370.3 | 346.7 | 287.5 |
| Cost of Revenue | 519.4 | 457.9 | 357.6 | 328.8 | 305.4 | 251.5 |
| Gross Profit | 53.1 | 46.3 | 46.5 | 41.5 | 41.3 | 36.0 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | 16.9 | 14.7 | 13.9 | 9.8 | 8.6 | 6.2 |
| Non-Operating | ||||||
| Interest Income | 0.3 | 0.2 | 0.1 | 1.3 | 1.3 | 1.3 |
| Interest Expense | 2.7 | 2.0 | 1.8 | 2.2 | 2.3 | 2.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 2.0 | 1.7 | 2.3 | 1.6 | 1.5 | 1.6 |
| Net Income From Continuing Ops | 12.2 | 10.8 | 10.3 | 7.8 | 6.6 | 6.0 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | - | 0.13 | 0.10 | 0.09 | 0.08 |
| EPS Diluted | - | - | 0.13 | 0.10 | 0.09 | 0.08 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 23.3 | 21.0 | 20.4 | 16.8 | 14.5 | 10.9 |
| EBIT | 16.9 | 14.7 | 13.9 | 9.8 | 8.6 | 6.2 |
| Selling & Marketing |
| 6.0 |
| 6.0 |
| 6.7 |
| 7.4 |
| 7.7 |
| 6.1 |
| General & Administrative | 30.2 | 25.7 | 25.9 | 24.3 | 25.0 | 23.6 |
| Depreciation & Amortization | 6.4 | 6.4 | 6.4 | 7.0 | 5.9 | 4.7 |
| Amortization of Intangibles | 0.5 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 |
| Other Operating Expenses | (0.1) | (0.4) | 0.4 | - | - | - |
| Total Operating Expenses | 36.2 | 31.6 | 32.6 | 31.7 | 32.8 | 29.8 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| Other Non-Operating Income | 2.6 | 2.2 | 1.3 | 0.5 | 0.6 | - |
| Pre-Tax Income | 14.3 | 12.5 | 12.6 | 9.4 | 8.2 | 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 12.2 | 10.8 | 10.3 | 7.8 | 6.6 | 6.0 |
| Net Income Attributable To Parent | 11.9 | 10.9 | 10.3 | 7.8 | 6.9 | 6.1 |
| Less: Minority Interest | 0.3 | (0.1) | 0.0 | 0.0 | (0.3) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 11.9 | 10.9 | 10.3 | 7.8 | 6.9 | 6.1 |
| - |
| - |
| 81.8 |
| 80.0 |
| 80.0 |
| 80.0 |
| Shares Diluted | - | - | 81.8 | 80.0 | 80.0 | 80.0 |