| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 38.3 | 36.7 | 31.2 | 30.0 | 31.7 | 24.9 | 14.0 | 0.2 | 68.6 | 64.7 | 56.5 | 61.9 | 59.0 | - | - |
| Cost of Revenue | 19.7 | 17.4 | 15.1 | 15.1 | 15.3 | 15.1 | 8.9 | 0.6 | 34.8 | 32.3 | 27.8 | 30.3 | 30.4 | - | - |
| Gross Profit | 18.6 | 19.4 | 16.1 | 14.9 | 16.4 | 9.8 | 5.2 | (0.4) | 33.8 | 32.4 | 28.7 | 31.6 | 28.6 | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | 0.4 | 0.5 | 0.7 | 1.0 | 1.9 | 1.4 | 1.7 | 2.8 | 6.3 | 5.7 | 5.9 | 4.5 | 3.5 | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (9.2) | (5.9) | (5.8) | (8.2) | (10.4) | (16.5) | (16.9) | (9.9) | 10.4 | 8.0 | 5.1 | 6.7 | 4.3 | - | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | 0.6 | 0.7 | 0.8 | 0.5 | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | (0.5) | (0.9) | (1.0) | (0.9) | (0.2) | (1.6) | (1.0) | - | 5.6 | 2.9 | 1.5 | 3.2 | 1.1 | - | - |
| Per Share | |||||||||||||||
| EPS Basic | (0.11) | (0.08) | (0.08) | (0.11) | - | - | - | - | (0.03) | 0.09 | 0.08 | 0.10 | 0.08 | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | (6.1) | (2.6) | (2.7) | (4.9) | (6.8) | (11.9) | (14.4) | (7.9) | 11.9 | 9.4 | 6.3 | 8.4 | 6.1 | - | - |
| EBIT | |||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 11.8 | 13.7 | 11.1 | 10.9 | 10.4 | 8.2 | 4.9 | 0.8 | 6.9 | 6.6 | 7.3 | 7.6 | 8.0 | - | - |
| General & Administrative | 11.3 | 11.1 | 10.3 | 11.2 | 14.6 | 15.3 | 11.8 | 6.3 | 10.0 | 12.1 | 10.4 | 11.5 | 11.3 | - | - |
| Depreciation & Amortization | 3.1 | 3.3 | 3.1 | 3.3 | 3.6 | 4.6 | 2.5 | 1.9 | 1.5 | 1.3 | 1.2 | 1.7 | 1.7 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 27.8 | 25.3 | 22.0 | 23.1 | 26.9 | 26.3 | 22.2 | 10.0 | 23.4 | 24.4 | 23.9 | 24.9 | 24.3 | - | - |
| - |
| Interest Expense |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | (0.0) | - | (2.3) | (1.4) | (0.4) | - | - | - | - |
| Other Non-Operating Income | 1.8 | 0.1 | 0.1 | 0.3 | 4.5 | (0.5) | (3.4) | (0.0) | (6.2) | (1.0) | 0.1 | 0.9 | 0.5 | - | - |
| Pre-Tax Income | (7.4) | (5.8) | (5.7) | (7.9) | (6.0) | (17.0) | (20.3) | (9.9) | 4.2 | 7.0 | 5.3 | 7.6 | 4.9 | - | - |
| Net Income From Continuing Ops | (6.9) | (4.9) | (4.7) | (7.0) | (5.7) | (15.4) | (19.3) | (9.9) | (1.4) | 4.0 | 3.7 | 4.4 | 3.7 | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.7 | 133.6 | - | - | - | - | - | - | - |
| Net Income | (6.9) | (4.9) | (4.7) | (7.0) | (5.7) | (15.4) | (18.6) | 123.7 | (1.4) | 4.0 | 3.7 | 4.4 | 3.7 | - | - |
| Net Income Attributable To Parent | (6.9) | (4.9) | (4.7) | (6.9) | (5.3) | (14.1) | (17.6) | 124.3 | (1.4) | 4.0 | 3.7 | 4.4 | 3.7 | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | (0.0) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.9) | (4.9) | (4.7) | (6.9) | (5.3) | (14.1) | (17.6) | 124.3 | (1.4) | 4.0 | 3.7 | 4.4 | 3.7 | - | - |
| (0.11) |
| (0.08) |
| (0.08) |
| (0.11) |
| - |
| - |
| - |
| - |
| (0.03) |
| 0.09 |
| 0.08 |
| 0.10 |
| 0.08 |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 63.4 | 63.0 | 62.8 | 62.8 | 62.7 | 62.7 | 50.9 | 45.8 | 45.8 | 45.6 | 45.6 | 45.2 | 45.1 | 45.7 | 44.5 |
| (9.2) |
| (5.9) |
| (5.8) |
| (8.2) |
| (10.4) |
| (16.5) |
| (16.9) |
| (9.9) |
| 10.4 |
| 8.0 |
| 5.1 |
| 6.7 |
| 4.3 |
| - |
| - |