| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 210.1 | 195.7 | 169.7 | 234.8 | 224.8 | 139.6 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 19.2 | 17.6 | 28.6 | 36.4 | 32.5 | 18.1 |
| Operating Income | ||||||
| Operating Income | 4.7 | 5.8 | 0.8 | 7.3 | (0.1) | - |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 1.7 | 1.6 | 2.4 | 2.8 | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (1.9) | 0.5 | 0.7 | 2.2 | 3.3 | 2.7 |
| Net Income From Continuing Ops | 6.6 | 7.5 | 0.8 | 7.3 | 10.7 | 9.4 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 0.16 | 0.20 | (0.22) | 0.12 | 0.18 | 0.18 |
| EPS Diluted | 0.19 | 0.20 | (0.22) | 0.12 | 0.18 | 0.18 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 5.7 | 7.0 | 2.1 | 8.5 | 0.6 | - |
| EBIT | 4.7 | 5.8 | 0.8 | 7.3 | (0.1) | - |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 1.0 | 1.2 | 1.2 | 1.2 | 0.6 | 0.4 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 205.4 | 189.9 | 168.9 | 227.5 | 214.0 | 130.2 |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.1) |
| - |
| - |
| Other Non-Operating Income | 0.0 | 2.2 | (8.2) | (1.1) | (2.5) | (1.9) |
| Pre-Tax Income | 4.8 | 7.9 | (7.3) | 6.2 | 8.3 | 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 6.6 | 7.5 | 8.0 | 3.9 | 5.0 | 4.9 |
| Net Income Attributable To Parent | 6.6 | 7.5 | (8.0) | 3.9 | 5.0 | 4.9 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6.6 | 7.5 | (8.0) | 3.9 | 5.0 | 4.9 |
| 42.2 |
| 37.3 |
| 36.3 |
| 32.7 |
| 27.5 |
| 26.7 |
| Shares Diluted | 44.9 | 37.3 | 36.3 | 32.7 | 27.5 | 26.7 |