| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 56.1 | 37.8 | 29.1 | 24.8 |
| Cost of Revenue | 31.6 | 24.2 | 18.0 | 15.8 |
| Gross Profit | 24.5 | 13.6 | 11.0 | 9.0 |
| Operating Expenses | ||||
| Research & Development | 1.1 | 0.5 | 0.5 | 0.5 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 7.2 | 4.7 | 1.8 | |
| Operating Income | ||||
| Operating Income | 9.5 | 1.6 | 6.3 | 6.3 |
| Non-Operating | ||||
| Interest Income | 0.3 | 0.1 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.1 | 0.1 |
| Income From Equity Investments | 3.4 | 2.6 | 2.3 | |
| Tax & Net | ||||
| Income Tax Expense | 3.7 | 1.3 | 1.3 | 1.1 |
| Net Income From Continuing Ops | 10.2 | 3.7 | 7.7 | 7.3 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.16 | 0.06 | 0.13 | 0.12 |
| EPS Diluted | 0.16 | 0.06 | 0.13 | 0.12 |
| Shares Basic | 62.5 | 60.3 | 60.0 | 60.0 |
| Supplementary Data | ||||
| EBITDA | 10.2 | 2.2 | 6.8 | 6.7 |
| EBIT | 9.5 | 1.6 | 6.3 | 6.3 |
| 0.9 |
| General & Administrative | 6.8 | 6.7 | 2.5 | 1.4 |
| Depreciation & Amortization | 0.8 | 0.6 | 0.5 | 0.4 |
| Amortization of Intangibles | 0.0 | 0.0 | - | - |
| Other Operating Expenses | (0.6) | (0.5) | (0.4) | (0.2) |
| Total Operating Expenses | 15.0 | 11.9 | 4.7 | 2.7 |
| - |
| Other Non-Operating Income | 4.4 | 3.3 | 2.7 | 2.1 |
| Pre-Tax Income | 13.8 | 4.9 | 9.0 | 8.4 |
| - |
| Net Income | 10.2 | 3.7 | 7.7 | 7.3 |
| Net Income Attributable To Parent | 10.2 | 3.7 | 7.7 | 7.3 |
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 10.2 | 3.7 | 7.7 | 7.3 |
| Shares Diluted | 62.6 | 60.3 | 60.0 | 60.0 |