| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 15.6 | 12.8 | 14.4 | 16.3 | 17.5 |
| Cost of Revenue | 8.5 | 7.2 | 7.7 | 7.1 | 8.2 |
| Gross Profit | 7.2 | 5.6 | 6.7 | 9.3 | 9.3 |
| Operating Expenses | |||||
| Research & Development | 1.0 | 1.1 | 0.8 | 0.8 | 0.7 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (0.2) | (0.7) | 1.1 | 3.3 | 4.9 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.1 | 0.3 | 0.5 | (0.6) | 0.7 |
| Net Income From Continuing Ops | (0.2) | (0.6) | 0.8 | 2.8 | 4.3 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | - | - | 0.06 | 0.19 | 0.29 |
| EPS Diluted | - | - | 0.06 | 0.19 | 0.29 |
| Shares Basic | - | - | |||
| Supplementary Data | |||||
| EBITDA | 0.1 | (0.3) | 1.3 | 3.5 | 5.1 |
| EBIT | (0.2) | (0.7) | 1.1 | 3.3 | 4.9 |
| - |
| - |
| - |
| - |
| General & Administrative | 5.5 | 4.6 | 4.4 | 4.5 | 3.3 |
| Depreciation & Amortization | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 7.4 | 6.3 | 5.6 | 6.0 | 4.4 |
| - |
| - |
| - |
| Other Non-Operating Income | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 |
| Pre-Tax Income | (0.0) | (0.3) | 1.3 | 3.5 | 5.0 |
| - |
| - |
| - |
| - |
| Net Income | (0.2) | (0.6) | 0.8 | 2.8 | 4.3 |
| Net Income Attributable To Parent | (0.2) | (0.6) | 0.8 | 2.9 | 4.3 |
| Less: Minority Interest | (0.2) | (0.1) | (0.1) | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (0.2) | (0.6) | 0.8 | 2.9 | 4.3 |
| 15.0 |
| 15.0 |
| 15.0 |
| Shares Diluted | - | - | 15.0 | 15.0 | 15.0 |