| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 36.4 | 35.8 | 32.8 | 35.6 | 34.9 |
| Cost of Revenue | 12.5 | 12.8 | 13.9 | 14.1 | 12.9 |
| Gross Profit | 23.8 | 22.9 | 18.8 | 21.5 | 22.0 |
| Operating Expenses | |||||
| Research & Development | 3.3 | 4.2 | 4.0 | 4.0 | 3.9 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 9.6 | ||||
| Operating Income | |||||
| Operating Income | 3.0 | 3.9 | (1.3) | 1.5 | 1.1 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | (0.1) | 2.0 | (0.0) | (2.4) | 2.3 |
| Net Income From Continuing Ops | 3.2 | 2.6 | (1.3) | 4.0 | (2.2) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.14 | 0.11 | (0.06) | 0.16 | 0.28 |
| EPS Diluted | 0.14 | 0.11 | (0.06) | 0.16 | 0.28 |
| Shares Basic | 23.3 | 23.3 | |||
| Supplementary Data | |||||
| EBITDA | 3.7 | 4.6 | (0.3) | 2.9 | 3.0 |
| EBIT | 3.0 | 3.9 | (1.3) | 1.5 | 1.1 |
| 9.0 |
| 10.0 |
| 9.0 |
| 10.0 |
| General & Administrative | 7.8 | 5.9 | 6.2 | 7.0 | 7.0 |
| Depreciation & Amortization | 0.7 | 0.7 | 0.9 | 1.4 | 1.9 |
| Amortization of Intangibles | 0.3 | 0.4 | 0.5 | 0.9 | 1.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 20.8 | 19.0 | 20.1 | 20.0 | 20.9 |
| - |
| - |
| - |
| Other Non-Operating Income | 0.1 | 0.7 | (0.1) | 0.1 | (1.0) |
| Pre-Tax Income | 3.1 | 4.6 | (1.3) | 1.6 | 0.1 |
| - |
| - |
| - |
| - |
| Net Income | 3.2 | 2.6 | (1.3) | 3.8 | 6.4 |
| Net Income Attributable To Parent | 3.2 | 2.6 | (1.3) | 3.8 | 6.4 |
| Less: Minority Interest | - | - | (1.3) | 3.8 | 6.4 |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 3.2 | 2.6 | (1.3) | 3.8 | 6.4 |
| 23.3 |
| 23.3 |
| 23.2 |
| Shares Diluted | 23.5 | 23.3 | 23.3 | 23.3 | 23.2 |