| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 155.2 | 149.8 | 150.2 | 142.1 | 141.5 |
| Cost of Revenue | 109.6 | 97.5 | 91.3 | 87.1 | 92.7 |
| Gross Profit | 45.7 | 52.3 | 59.0 | 55.0 | 48.8 |
| Operating Expenses | |||||
| Research & Development | 9.8 | 6.2 | 6.6 | 6.8 | 5.4 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (11.3) | 6.9 | 12.7 | 11.3 | 3.1 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | (0.3) | 0.2 | 0.5 | 1.2 | 1.2 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 2.2 | 0.4 | 0.8 | 0.1 | 0.0 |
| Net Income From Continuing Ops | (8.3) | 7.1 | 7.8 | 7.2 | 4.9 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.14) | 0.13 | 0.18 | 0.17 | 0.12 |
| EPS Diluted | (0.14) | 0.13 | 0.18 | 0.17 | 0.12 |
| Shares Basic | 57.0 | 52.9 | |||
| Supplementary Data | |||||
| EBITDA | (9.9) | 8.0 | 14.0 | 12.5 | 4.4 |
| EBIT | (11.3) | 6.9 | 12.7 | 11.3 | 3.1 |
| - |
| - |
| - |
| - |
| General & Administrative | 12.2 | 8.3 | 9.0 | 7.6 | 7.5 |
| Depreciation & Amortization | 1.4 | 1.1 | 1.3 | 1.2 | 1.3 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 57.0 | 45.4 | 46.2 | 43.7 | 45.7 |
| - |
| - |
| - |
| Other Non-Operating Income | 5.3 | 0.6 | (4.1) | (4.0) | 1.8 |
| Pre-Tax Income | (6.1) | 7.5 | 8.6 | 7.4 | 4.9 |
| - |
| - |
| - |
| - |
| Net Income | (8.3) | 7.1 | 7.8 | 7.2 | 4.9 |
| Net Income Attributable To Parent | (8.3) | 7.1 | 7.8 | 7.2 | 4.9 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (8.3) | 7.1 | 7.8 | 7.2 | 4.9 |
| 42.1 |
| 42.1 |
| 42.1 |
| Shares Diluted | 57.0 | 52.9 | 42.1 | 42.1 | 42.1 |