| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 177.8 | 185.3 | 163.0 | 181.3 | 143.1 | 169.4 | 151.0 | 146.6 | 153.0 | 128.7 | 301.6 | 281.2 | 292.8 | 302.3 | 270.9 | 255.1 |
| Cost of Revenue | 111.5 | 111.7 | 95.0 | 105.1 | 86.7 | 104.9 | 92.5 | 90.9 | 91.5 | 75.7 | 183.8 | 166.5 | 166.6 | 169.1 | 154.6 | 150.4 |
| Gross Profit | 66.3 | 73.6 | 68.0 | 76.2 | 56.4 | 64.5 | 58.6 | 55.7 | 61.5 | 53.0 | 117.8 | 114.7 | 126.2 | 133.2 | 116.3 | 104.7 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (5.5) | 1.2 | (3.8) | 4.5 | (2.8) | (6.5) | (13.6) | (18.0) | (4.4) | 4.5 | 5.3 | 3.7 | 10.8 | 10.4 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.66) | (0.24) | (0.40) | 0.07 | (0.32) | (0.71) | (1.04) | 0.78 | 0.39 | 0.30 | (0.48) | (0.35) | 0.11 | 0.02 | (0.68) | (1.71) |
| Supplementary Data | ||||||||||||||||
| EBITDA | 2.2 | 7.9 | 1.9 | 10.3 | 2.6 | (1.7) | (9.8) | (14.7) | (0.9) | 7.4 | 11.3 | 9.3 | 15.6 | 15.4 | 9.4 | (2.4) |
| - |
| Selling General & Administrative | 59.5 | 65.7 | 66.1 | 65.9 | 53.7 | 65.9 | 67.1 | 66.8 | 61.6 | 48.3 | 103.7 | 105.5 | 110.8 | 118.1 | 107.4 | 106.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 7.7 | 6.6 | 5.7 | 5.8 | 5.5 | 4.8 | 3.9 | 3.3 | 3.5 | 2.8 | 6.0 | 5.5 | 4.8 | 5.0 | 5.8 | 5.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 71.8 | 72.3 | 71.8 | 71.8 | 59.2 | 71.0 | 72.2 | 73.7 | 65.9 | 48.4 | 112.5 | 110.9 | 115.4 | 122.8 | 112.7 | 113.0 |
| 3.6 |
| (8.3) |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 2.4 | 2.2 | 2.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (15.2) | (6.8) | (9.4) | 1.3 | (5.8) | (12.2) | (18.3) | (22.0) | (8.9) | 0.2 | (8.6) | (5.8) | 1.5 | 0.2 | (7.7) | (19.5) |
| (0.0) |
| Net Income From Continuing Ops | (12.8) | (4.6) | (7.4) | 1.3 | (5.8) | (12.2) | (18.3) | (22.0) | (8.9) | 0.2 | (8.6) | (5.8) | 1.5 | 0.2 | (7.7) | (19.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | (0.6) | (0.4) | 36.1 | 15.9 | 5.2 | - | - | - | - | - | - |
| Net Income | (12.8) | (4.6) | (7.4) | 1.3 | (5.8) | (12.8) | (18.7) | 14.1 | 7.1 | 5.4 | (8.6) | (5.8) | 1.5 | 0.2 | (7.7) | (19.5) |
| Net Income Attributable To Parent | (12.8) | (4.6) | (7.4) | 1.3 | (5.8) | (12.8) | (18.7) | 14.1 | 7.1 | 5.4 | (8.6) | (5.8) | 1.5 | 0.2 | (7.7) | (19.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (12.8) | (4.6) | (7.4) | 1.3 | (5.8) | (12.8) | (18.7) | 14.1 | 7.1 | 5.4 | (8.6) | (5.8) | 1.5 | 0.2 | (7.7) | (19.5) |
| EPS Diluted | (0.66) | (0.24) | (0.40) | 0.07 | (0.32) | (0.71) | (1.04) | 0.77 | 0.38 | 0.30 | (0.48) | (0.35) | 0.11 | 0.02 | (0.68) | (1.71) |
| Shares Basic | 19.4 | 19.1 | 18.7 | 18.3 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 18.0 | 17.9 | 16.6 | 13.5 | 11.4 | 11.4 | 11.4 |
| Shares Diluted | 19.4 | 19.1 | 18.7 | 18.8 | 18.0 | 18.0 | 18.0 | 18.4 | 18.4 | 18.0 | 17.9 | 16.6 | 13.5 | 11.4 | 11.4 | 11.4 |
| EBIT | (5.5) | 1.2 | (3.8) | 4.5 | (2.8) | (6.5) | (13.6) | (18.0) | (4.4) | 4.5 | 5.3 | 3.7 | 10.8 | 10.4 | 3.6 | (8.3) |