| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 86.1 | 76.6 | 74.1 | 51.0 | 45.4 | 44.1 | 40.1 | 49.4 | 39.4 | 50.7 | 29.7 | 31.0 | 27.0 | 27.6 | 24.1 | 26.0 | 28.0 |
| Cost of Revenue | 44.1 | 47.5 | 51.9 | 41.1 | 29.1 | 26.1 | 24.4 | 29.4 | 29.8 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.3 | 14.3 |
| Gross Profit | 42.0 | 29.1 | 22.2 | 9.8 | 16.3 | 18.0 | 15.7 | 20.0 | 9.6 | 50.5 | 29.7 | 31.0 | 26.9 | 27.4 | 24.0 | 25.7 | 13.7 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 10.6 | 7.8 | 9.3 | 9.6 | - | 7.9 | 9.8 | 7.8 | 5.0 | 4.1 | 3.6 | 3.7 | 3.9 | 3.9 | 4.4 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 16.0 | 7.8 | (0.8) | (11.1) | (1.2) | 1.0 | (4.4) | 2.4 | (5.0) | 4.3 | 1.4 | 2.5 | 1.6 | 2.9 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | 0.1 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 2.6 | (1.0) | 0.1 | 0.0 | (0.2) | (0.0) | (1.0) | (0.3) | (1.8) | 1.6 | 0.3 | 0.9 | 0.5 | 0.8 | (0.3) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 3.69 | 2.35 | (0.65) | - | (0.11) | 0.02 | (0.21) | (0.01) | (0.27) | 0.20 | 0.08 | 0.12 | 0.08 | 0.15 | (0.04) | (0.05) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 17.8 | 9.5 | 0.9 | (9.7) | 0.2 | 2.3 | (3.2) | 3.3 | (4.2) | 5.0 | 2.0 | 3.0 | 2.0 | 3.3 | (0.2) | (0.2) | |
| 3.7 |
| - |
| Selling General & Administrative | 26.0 | 21.2 | 23.0 | 20.9 | 17.5 | 17.0 | 20.0 | 17.6 | 14.6 | 12.8 | 10.9 | 10.7 | 10.1 | 10.2 | 10.8 | 12.0 | 10.2 |
| Selling & Marketing | 7.6 | 6.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 7.9 | 7.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1.8 | 1.7 | 1.6 | 1.4 | 1.4 | 1.3 | 1.2 | 0.9 | 0.8 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 68.8 | 74.9 | 62.0 | 46.6 | 43.1 | 44.5 | 47.0 | 44.4 | 46.4 | 28.3 | 28.4 | 25.4 | 24.7 | 24.8 | 26.6 | 24.5 |
| (0.7) |
| (0.6) |
| 3.5 |
| 0.0 |
| Interest Expense | (0.3) | 0.3 | 0.6 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | (0.5) | (1.4) | (0.6) | (0.3) | (0.8) | 0.8 | (2.9) | 0.2 | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | (0.1) | (0.0) | (0.0) |
| Pre-Tax Income | 16.1 | 7.4 | (2.2) | (11.6) | (1.5) | 0.2 | (3.6) | (0.5) | (4.8) | 4.3 | 1.4 | 2.5 | 1.7 | 2.9 | (0.8) | (0.7) | 3.5 |
| 0.0 |
| 1.1 |
| Net Income From Continuing Ops | 13.5 | 8.4 | (2.2) | (11.6) | (1.7) | 0.2 | (2.6) | (0.2) | (3.6) | 2.7 | 1.0 | 0.0 | 1.1 | 2.1 | (0.5) | (0.7) | 2.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 13.5 | 8.4 | (2.2) | (11.6) | (1.7) | 0.2 | (2.6) | (0.2) | (3.6) | 2.7 | 1.0 | 0.0 | 1.1 | 2.1 | (0.5) | (0.7) | 2.4 |
| Net Income Attributable To Parent | 13.5 | 8.4 | (2.2) | (11.6) | (1.7) | 0.2 | (2.6) | (0.2) | (3.6) | 2.7 | 1.0 | 1.6 | 1.1 | 2.1 | (0.5) | (0.7) | 2.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 13.5 | 8.4 | (2.2) | (11.6) | (1.7) | 0.2 | (2.6) | (0.2) | (3.6) | 2.7 | 1.0 | 1.6 | 1.1 | 2.1 | (0.5) | (0.7) | 2.4 |
| 0.18 |
| EPS Diluted | 3.44 | 2.25 | (0.65) | - | (0.11) | 0.02 | (0.21) | (0.01) | (0.27) | 0.19 | 0.08 | 0.12 | 0.08 | 0.15 | (0.04) | (0.05) | 0.17 |
| Shares Basic | 3.7 | 3.6 | 3.4 | 0.0 | 0.0 | 12.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Shares Diluted | 3.9 | 3.7 | 3.4 | - | 14.9 | 12.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| 4.2 |
| EBIT | 16.0 | 7.8 | (0.8) | (11.1) | (1.2) | 1.0 | (4.4) | 2.4 | (5.0) | 4.3 | 1.4 | 2.5 | 1.6 | 2.9 | (0.7) | (0.6) | 3.5 |