| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 20.7 | 23.5 | 19.8 | 19.2 | 20.8 |
| Cost of Revenue | 14.6 | 14.0 | 13.0 | 13.0 | 14.4 |
| Gross Profit | 6.0 | 9.5 | 6.8 | 6.2 | 6.4 |
| Operating Expenses | |||||
| Research & Development | 1.6 | 1.5 | 1.5 | 1.9 | 1.6 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 0.6 | 3.6 | 2.9 | 2.1 | 2.6 |
| Non-Operating | |||||
| Interest Income | 0.8 | 0.5 | 0.1 | 0.1 | 0.1 |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.2 | 0.8 | 0.3 | 0.0 | 0.2 |
| Net Income From Continuing Ops | 1.4 | 3.4 | 2.9 | 2.7 | 2.6 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 |
| EPS Diluted | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 |
| Shares Basic | 156.5 | 156.5 | |||
| Supplementary Data | |||||
| EBITDA | 0.9 | 3.9 | 3.1 | 2.5 | 3.0 |
| EBIT | 0.6 | 3.6 | 2.9 | 2.1 | 2.6 |
| - |
| - |
| - |
| - |
| General & Administrative | 2.5 | 3.3 | 1.9 | 1.8 | 1.7 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | 0.4 | 0.6 | 0.2 |
| Total Operating Expenses | 5.4 | 5.9 | 3.9 | 4.1 | 3.7 |
| - |
| - |
| - |
| Other Non-Operating Income | 1.0 | 0.5 | 0.4 | 0.6 | - |
| Pre-Tax Income | 1.6 | 4.2 | 3.2 | 2.7 | 2.9 |
| - |
| - |
| - |
| - |
| Net Income | 1.4 | 3.4 | 2.9 | 2.7 | 2.6 |
| Net Income Attributable To Parent | 1.2 | 3.7 | 2.9 | 2.7 | 2.6 |
| Less: Minority Interest | 0.2 | (0.3) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 1.2 | 3.7 | 2.9 | 2.7 | 2.6 |
| 145.1 |
| 135.0 |
| 135.0 |
| Shares Diluted | 156.5 | 156.5 | 145.1 | 135.0 | 135.0 |