| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 71.5 | 58.5 | 49.2 |
| Cost of Revenue | 64.1 | 51.6 | 42.1 |
| Gross Profit | 7.4 | 7.0 | 7.2 |
| Operating Expenses | |||
| Research & Development | 0.2 | 0.2 | 0.3 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.1 | 0.1 | 0.1 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 4.8 | 5.0 | 5.7 |
| Non-Operating | |||
| Interest Income | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.2 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.7 | 0.5 | 1.0 |
| Net Income From Continuing Ops | 4.0 | 4.6 | 4.9 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.18 | 0.21 | 0.22 |
| EPS Diluted | 0.18 | 0.21 | 0.22 |
| Shares Basic | 22.4 | 22.0 | 22.0 |
| Shares Diluted | 22.4 | ||
| Supplementary Data | |||
| EBITDA | 4.8 | 5.0 | 5.7 |
| EBIT | 4.8 | 5.0 | 5.7 |
| 2.2 |
| 1.6 |
| 1.1 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 2.6 | 2.0 | 1.5 |
| (0.1) |
| 0.1 |
| 0.3 |
| Pre-Tax Income | 4.7 | 5.1 | 5.9 |
| 4.0 |
| 4.6 |
| 4.9 |
| Net Income Attributable To Parent | 4.0 | 4.6 | 4.9 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 4.0 | 4.6 | 4.9 |
| 22.0 |
| 22.0 |