| (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 | 50.6 | 39.9 | 44.2 | 41.5 | 33.6 | 33.6 | 33.8 | 32.7 | 28.9 | 27.4 | 25.6 | 27.6 | 25.9 | 24.5 | 33.4 | 30.2 | 25.5 |
| Cost of Revenue | 38.5 | 30.7 | 35.0 | 32.5 | 27.0 | 27.4 | 27.2 | 25.9 | 22.6 | 22.1 | 20.5 | 22.6 | 20.9 | 19.4 | 26.5 | 22.7 | 19.7 |
| Gross Profit | 12.1 | 9.3 | 9.2 | 9.1 | 6.6 | 6.1 | 6.7 | 6.7 | 6.3 | 5.3 | 5.1 | 5.0 | 5.0 | 5.1 | 7.0 | 7.5 | 5.7 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | - | - | - | - | - | - | - | 0.1 | 0.4 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 2.9 | 1.4 | 2.5 | 1.9 | 0.5 | (0.6) | (0.6) | 1.2 | 1.1 | 0.7 | 0.7 | 0.1 | 0.6 | 0.2 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (0.1) | (1.0) | 0.0 | 0.0 | (0.0) | - | (0.0) | (0.0) | 0.0 | 0.0 | (0.0) | 0.1 | 0.0 | (0.2) | (0.2) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.59 | 0.40 | 0.35 | 0.23 | 0.09 | (0.22) | (0.23) | 3,500.00 | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 3.4 | 2.0 | 3.0 | 2.3 | 0.8 | (0.3) | 0.3 | 1.5 | 1.3 | 1.0 | 0.9 | 0.4 | 0.9 | 0.6 | (0.3) | 1.9 | |
| 0.4 |
| 0.4 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 5.2 | 4.4 | 4.9 | 4.9 | 4.0 | 3.9 | 4.1 | 3.7 | 3.4 | 3.1 | 2.8 | 3.0 | 2.9 | 3.1 | 4.3 | 4.1 | 5.4 |
| General & Administrative | 2.5 | 2.1 | 1.8 | 2.1 | 1.9 | 1.7 | 2.3 | 1.8 | 1.9 | 1.5 | 1.7 | 1.9 | 1.5 | 1.8 | 2.3 | 1.8 | 2.0 |
| Depreciation & Amortization | 0.5 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 1.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.7 | 0.6 | 0.6 |
| Amortization of Intangibles | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.9 | 0.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8.2 | 7.1 | 6.1 | 6.4 | 5.4 | - | - | - | - | - | 0.1 | - | 4.4 | 4.9 | 7.5 | 6.2 | 8.2 |
| (1.0) |
| 1.3 |
| (4.7) |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | (0.5) | (0.5) | (0.7) | 1.3 | 1.0 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.6 | (0.1) | (0.4) | (0.6) | (0.1) | (0.3) | (0.3) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.6) | (0.1) | (0.2) | (0.1) | (0.4) |
| Pre-Tax Income | 3.5 | 1.3 | 2.0 | 1.3 | 0.4 | (1.0) | (1.0) | 0.9 | 0.8 | 0.4 | 0.3 | (0.3) | 0.0 | (0.7) | (3.4) | 0.2 | (5.7) |
| 0.0 |
| 0.3 |
| Net Income From Continuing Ops | 3.6 | 2.3 | 2.0 | 1.3 | 0.5 | (1.0) | (0.9) | 1.0 | 0.8 | 0.4 | 0.3 | (0.4) | - | (0.5) | (3.2) | 0.2 | (6.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.8) | - |
| Net Income | 3.6 | 2.3 | 2.0 | 1.3 | 0.5 | (1.0) | (0.9) | 1.0 | 0.8 | 0.4 | 0.3 | (0.4) | - | (0.5) | (3.2) | (0.6) | (9.1) |
| Net Income Attributable To Parent | 3.6 | 2.3 | 2.0 | 1.3 | 0.5 | (1.0) | (0.9) | 1.0 | 0.8 | 0.4 | 0.3 | (0.4) | - | (0.5) | (3.2) | (0.6) | (9.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3.6 | 2.3 | 2.0 | 1.3 | 0.5 | (1.0) | (0.9) | 1.0 | 0.8 | 0.4 | 0.3 | (0.4) | - | (0.5) | (3.2) | (0.6) | (9.1) |
| - |
| EPS Diluted | 0.57 | 0.39 | 0.34 | 0.23 | 0.08 | (0.22) | (0.23) | 3,500.00 | - | - | - | - | - | - | - | - | - |
| Shares Basic | 6.2 | 5.8 | 5.7 | 5.6 | 5.2 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.1 | 0.7 | 0.7 | - |
| Shares Diluted | 6.3 | 5.9 | 5.9 | 5.6 | 5.4 | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 1.1 | 0.7 | 0.7 | - |
| (4.1) |
| EBIT | 2.9 | 1.4 | 2.5 | 1.9 | 0.5 | (0.6) | (0.6) | 1.2 | 1.1 | 0.7 | 0.7 | 0.1 | 0.6 | 0.2 | (1.0) | 1.3 | (4.7) |