| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 65.8 | 53.5 | 41.3 |
| Cost of Revenue | 50.1 | 42.9 | 32.4 |
| Gross Profit | 15.8 | 10.6 | 8.9 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.5 | 0.4 | 0.5 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 11.9 | 8.1 | 7.3 |
| Non-Operating | |||
| Interest Income | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.3 | 1.9 | 1.8 |
| Net Income From Continuing Ops | 11.8 | 6.5 | 5.6 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.23 | 0.12 | 0.11 |
| EPS Diluted | 0.23 | 0.12 | 0.11 |
| Shares Basic | 52.4 | 52.0 | 52.0 |
| Shares Diluted | 52.4 | ||
| Supplementary Data | |||
| EBITDA | 12.8 | 9.0 | 7.9 |
| EBIT | 11.9 | 8.1 | 7.3 |
| 3.4 |
| 2.1 |
| 1.1 |
| Depreciation & Amortization | 0.9 | 0.9 | 0.7 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 3.9 | 2.5 | 1.6 |
| 0.3 |
| 0.3 |
| 0.1 |
| Pre-Tax Income | 12.1 | 8.4 | 7.3 |
| 11.8 |
| 6.5 |
| 5.6 |
| Net Income Attributable To Parent | 11.8 | 6.5 | 5.6 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 11.8 | 6.5 | 5.6 |
| 52.0 |
| 52.0 |