| (in millions of USD, except per-share data) | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 50.0 | 55.3 | 75.8 | 52.0 | 50.6 | 52.5 | 100.2 | 49.3 | 47.3 | 54.8 | 54.2 | 55.5 | 61.6 | 82.3 | 59.5 | 60.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2016 | FY2015 | FY2014 | FY2013 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 233.2 | 223.6 | 251.6 | 265.9 | 240.4 | 198.0 | 174.3 | 167.2 | 140.1 | 130.4 | 133.4 | 127.4 | 118.3 | 117.7 |
| Cost of Revenue | 190.4 | 167.3 | 181.3 | 193.8 | 189.0 | 138.5 | 117.8 | 105.6 | 84.9 | 83.6 | 94.7 | 83.1 | 80.7 | 70.6 |
| Gross Profit | 42.8 | 56.3 | 70.4 | 72.1 | 51.4 | 59.5 | 56.5 | 61.6 | 55.2 | 46.9 | 38.7 | 44.3 | 37.5 | 47.1 |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (20.6) | (6.3) | 4.6 | 64.6 | (8.2) | 4.4 | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (4.8) | (1.3) | 1.0 | 16.3 | (1.8) | (2.2) | 6.3 | 4.0 | 3.1 | (7.3) | (0.1) | 0.4 | (0.7) | 1.2 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (1.56) | (0.37) | 0.38 | 4.96 | (0.61) | 0.81 | 0.72 | 0.97 | 0.86 | 1.70 | (0.48) | 0.40 | (0.05) | 0.46 |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | 0.3 | 11.2 | 71.3 | (1.6) | 9.9 | - | - | - | - | - | - | - | - |
| EBIT | (20.6) | |||||||||||||
| 64.1 |
| 78.7 |
| 56.5 |
| 50.5 |
| 54.7 |
| 66.7 |
| 41.7 |
| 43.0 |
| 46.6 |
| - |
| 42.8 |
| 41.4 |
| 45.0 |
| 49.7 |
| 38.5 |
| 37.9 |
| 41.2 |
| 36.6 |
| 34.1 |
| 40.1 |
| 42.9 |
| 29.9 |
| 31.1 |
| 36.2 |
| Cost of Revenue | 41.3 | 41.9 | 65.9 | 41.3 | 39.6 | 39.7 | 67.8 | 38.0 | 36.6 | 38.8 | 38.9 | 40.1 | 44.6 | 60.3 | 42.5 | 43.3 | 47.7 | 64.5 | 44.5 | 39.9 | 40.1 | 47.1 | 29.6 | 30.1 | 31.6 | - | 29.4 | 27.0 | 29.4 | 26.5 | 26.0 | 25.8 | 27.2 | 22.6 | 21.1 | 25.2 | 25.8 | 17.7 | 18.9 | 22.4 |
| Gross Profit | 8.8 | 13.4 | 10.0 | 10.6 | 11.1 | 12.9 | 32.4 | 11.2 | 10.7 | 16.0 | 15.3 | 15.5 | 17.1 | 22.0 | 17.0 | 16.7 | 16.4 | 14.2 | 12.0 | 10.6 | 14.6 | 19.5 | 12.0 | 12.9 | 15.1 | - | 13.4 | 14.4 | 15.7 | 23.1 | 12.4 | 12.1 | 14.0 | 14.0 | 13.0 | 14.9 | 17.0 | 12.2 | 12.2 | 13.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 14.7 | 14.6 | 19.7 | 14.6 | 14.3 | 14.9 | 22.1 | 14.4 | 14.0 | 15.0 | 14.7 | 14.9 | 15.8 | 20.1 | 15.2 | 15.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | 1.4 | - | - | - | 1.5 | - | - | - | 1.5 | - | - | 1.4 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (5.8) | (1.2) | (9.7) | (3.9) | (3.2) | (2.0) | 10.2 | (3.4) | (3.2) | 1.0 | 0.6 | 0.3 | 1.3 | 1.9 | 59.4 | 1.5 | 1.7 | (4.7) | (1.8) | (2.3) | 0.6 | 1.1 | 1.0 | 0.2 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | (0.0) | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.3) | 0.1 | 0.5 | 1.3 | (1.6) | 0.4 | (1.9) | 0.9 | 0.2 | 0.7 | 0.3 | 0.0 | (0.0) | (0.3) | (1.3) | (0.3) | (1.3) | |||||||||||||||||||||||
| Pre-Tax Income | (6.1) | (1.1) | (9.2) | (2.6) | (4.8) | (1.6) | 8.3 | (2.5) | (3.1) | 1.7 | 0.9 | 0.3 | 1.3 | 1.7 | 58.2 | 1.2 | 0.4 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (1.2) | (0.2) | (2.4) | (0.9) | (0.9) | (0.5) | 2.1 | (0.8) | (0.9) | 0.5 | 0.3 | 0.2 | 0.4 | (1.0) | 16.9 | 0.4 | 0.1 | (1.1) | (0.5) | (0.5) | 0.4 | (0.4) | (1.3) | (1.1) | 0.6 | - | 0.5 | 0.6 | 0.7 | (1.8) | 0.3 | 1.8 | 3.7 | 1.0 | 0.7 | 1.0 | 0.4 | 0.5 | 1.0 | 1.2 |
| Net Income From Continuing Ops | (4.9) | (0.8) | (6.7) | (1.6) | (3.9) | (1.1) | 6.2 | (1.8) | (2.2) | 1.2 | 0.7 | 0.1 | 0.9 | 2.7 | 41.3 | 0.8 | 0.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (4.9) | (0.8) | (6.7) | (1.6) | (3.9) | (1.1) | 6.2 | (1.8) | (2.2) | 1.2 | 0.7 | 0.1 | 0.9 | 2.7 | 41.3 | 0.8 | 0.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (4.9) | (0.8) | (6.7) | (1.6) | (3.9) | (1.1) | 6.2 | (1.8) | (2.2) | 1.2 | 0.7 | 0.1 | 0.9 | 2.7 | 41.3 | 0.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (4.9) | (0.8) | (6.7) | (1.6) | (3.9) | (1.1) | 6.2 | (1.8) | (2.2) | 1.2 | 0.7 | 0.1 | 0.9 | 2.7 | 41.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.54) | (0.09) | - | (0.18) | (0.43) | (0.12) | - | (0.20) | (0.24) | 0.14 | 0.08 | 0.02 | 0.10 | - | 4.55 | 0.09 | 0.03 | - | (0.16) | (0.20) | 0.16 | - | 0.35 | 0.05 | 0.20 | - | 0.12 | 0.24 | 0.21 | - | 0.16 | 0.52 | (0.18) | 0.22 | 0.15 | 0.27 | - | - | - | - |
| EPS Diluted | (0.54) | - | - | - | (0.43) | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 9.1 | 9.1 | - | 9.1 | 9.1 | 9.1 | - | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | - | 9.1 | 9.1 | 9.1 | - | ||||||||||||||||||||||
| Shares Diluted | 9.1 | - | - | - | 9.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | 0.2 | - | - | - | (0.5) | - | - | - | 2.6 | - | - | 2.8 | - | - | - | 3.2 | - | - | - | 2.1 | - | - | - | 3.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (5.8) | (1.2) | (9.7) | (3.9) | (3.2) | (2.0) | 10.2 | (3.4) | (3.2) | 1.0 | 0.6 | 0.3 | 1.3 | 1.9 | 59.4 | 1.5 | 1.7 | (4.7) | (1.8) | |||||||||||||||||||||
| Selling General & Administrative |
| 63.5 |
| 62.4 |
| 65.6 |
| 65.2 |
| 60.1 |
| 55.2 |
| 49.9 |
| 48.8 |
| 44.4 |
| 38.8 |
| 43.1 |
| 40.3 |
| 38.6 |
| 41.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 6.5 | 6.6 | 6.7 | 6.7 | 5.5 | 3.9 | 3.4 | 3.0 | 3.1 | 2.8 | 1.7 | 1.8 | 2.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| 0.6 |
| 1.1 |
| 1.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.7 | 1.6 | (0.1) | (3.2) | 1.0 | 0.7 | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (18.9) | (4.7) | 4.5 | 61.4 | (7.3) | 5.1 | 12.8 | 12.8 | 10.8 | 8.1 | (4.4) | 4.0 | (1.1) | - |
| (14.2) |
| (3.4) |
| 3.5 |
| 45.1 |
| (5.5) |
| 7.3 |
| 6.5 |
| 8.8 |
| 7.8 |
| 15.4 |
| (4.3) |
| 3.7 |
| (0.4) |
| 4.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (14.2) | (3.4) | 3.5 | 45.1 | (5.5) | 7.3 | 6.5 | 8.8 | 7.8 | 15.4 | (4.3) | 3.7 | (0.4) | 4.3 |
| Net Income Attributable To Parent | (14.2) | (3.4) | 3.5 | 45.1 | (5.5) | 7.3 | 6.5 | 8.8 | 7.8 | 15.4 | (4.3) | 3.7 | (0.4) | 4.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (14.2) | (3.4) | 3.5 | 45.1 | (5.5) | 7.3 | 6.5 | 8.8 | 7.8 | 15.4 | (4.3) | 3.7 | (0.4) | 4.3 |
| (1.56) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.1 | 9.2 | 9.3 | 9.3 |
| Shares Diluted | 9.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (6.3) |
| 4.6 |
| 64.6 |
| (8.2) |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 19.1 |
| 14.1 |
| 12.9 |
| 14.0 |
| 18.5 |
| 11.0 |
| 12.7 |
| 13.0 |
| - |
| 11.8 |
| 11.6 |
| 13.1 |
| 14.6 |
| 10.7 |
| 11.6 |
| 11.9 |
| 10.9 |
| 11.0 |
| 11.5 |
| 14.1 |
| 9.9 |
| 9.8 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.1) |
| 0.0 |
| 1.2 |
| 0.4 |
| 0.9 |
| (0.9) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.9) |
| (1.9) |
| (2.3) |
| 1.9 |
| 1.5 |
| 1.9 |
| (0.7) |
| 2.4 |
| - |
| 1.6 |
| 2.8 |
| 2.6 |
| 2.6 |
| 1.7 |
| 6.4 |
| 2.1 |
| 3.1 |
| 2.0 |
| 3.5 |
| 3.0 |
| 2.3 |
| 2.5 |
| 3.1 |
| (3.8) |
| (1.4) |
| (1.8) |
| 1.5 |
| 1.9 |
| 3.1 |
| 0.4 |
| 1.9 |
| 1.3 |
| 1.1 |
| 2.2 |
| 1.9 |
| 4.4 |
| 1.4 |
| 4.6 |
| (1.6) |
| 2.1 |
| 1.3 |
| 2.5 |
| 2.6 |
| 1.8 |
| 1.5 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| (1.4) |
| (1.8) |
| 1.5 |
| 1.9 |
| 3.1 |
| 0.4 |
| 1.9 |
| 1.3 |
| 1.1 |
| 2.2 |
| 1.9 |
| 4.4 |
| 1.4 |
| 4.6 |
| (1.6) |
| 2.1 |
| 1.3 |
| 2.5 |
| 2.6 |
| 1.8 |
| 1.5 |
| 1.9 |
| 0.3 |
| (3.8) |
| (1.4) |
| (1.8) |
| 1.5 |
| 1.9 |
| 3.1 |
| 0.4 |
| 1.9 |
| 1.3 |
| 1.1 |
| 2.2 |
| 1.9 |
| 4.4 |
| 1.4 |
| 4.6 |
| (1.6) |
| 2.1 |
| 1.3 |
| 2.5 |
| 2.6 |
| 1.8 |
| 1.5 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.3 |
| (3.8) |
| (1.4) |
| (1.8) |
| 1.5 |
| 1.9 |
| 3.1 |
| 0.4 |
| 1.9 |
| 1.3 |
| 1.1 |
| 2.2 |
| 1.9 |
| 4.4 |
| 1.4 |
| 4.6 |
| (1.6) |
| 2.1 |
| 1.3 |
| 2.5 |
| 2.6 |
| 1.8 |
| 1.5 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9,076.8 |
| 9.1 |
| 9.1 |
| - |
| 9,076.8 |
| 9.1 |
| 9.1 |
| - |
| 9.1 |
| 9.1 |
| 9.1 |
| - |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| 0.6 |
| 1.1 |
| 1.0 |
| 0.2 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |