| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 164.5 | 142.8 | 150.4 | 152.0 | 126.1 | 89.4 | 64.9 | 48.9 | 31.4 | 29.0 |
| Cost of Revenue | 128.2 | 109.9 | 115.9 | 111.0 | 85.9 | 58.3 | 41.2 | 31.3 | 18.7 | 17.5 |
| Gross Profit | 36.3 | 32.9 | 34.5 | 41.0 | 40.2 | 31.1 | 23.8 | 17.7 | 12.7 | 11.6 |
| Operating Expenses | ||||||||||
| Research & Development | 5.8 | 7.2 | 8.3 | 8.0 | 13.3 | 10.4 | 8.0 | 7.8 | 4.2 | 5.6 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (5.4) | (2.5) | 0.1 | 7.4 | 8.4 | 3.2 | (3.1) | 1.7 | 1.6 | 0.6 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | 0.4 | 0.4 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.9 | 0.2 | 0.7 | 3.0 | 1.3 | 0.8 | 0.2 | (0.1) | (0.1) | 0.3 |
| Net Income From Continuing Ops | (6.4) | (1.8) | 0.2 | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.26) | (0.09) | 0.01 | 0.21 | 0.39 | 0.20 | (0.24) | 0.21 | 0.18 | 0.16 |
| EPS Diluted | (0.26) | (0.09) | 0.01 | 0.21 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (3.5) | (1.3) | 1.3 | 8.3 | 9.1 | 3.8 | (2.7) | 1.9 | 1.7 | 0.7 |
| EBIT | (5.4) | (2.5) | 0.1 | 7.4 | 8.4 | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 5.2 | 4.6 | 3.3 | 4.1 | 3.8 | 3.1 | 2.2 | 2.2 | 1.2 | 0.4 |
| General & Administrative | 31.9 | 25.1 | 21.6 | 23.0 | 16.8 | 16.3 | 17.4 | 5.9 | 5.6 | 5.0 |
| Depreciation & Amortization | 1.9 | 1.3 | 1.2 | 0.9 | 0.7 | 0.6 | 0.4 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.4 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | 0.0 | - | - |
| Total Operating Expenses | 41.7 | 35.5 | 34.4 | 33.6 | 31.8 | 27.9 | 26.8 | 15.9 | 11.1 | 10.9 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| Income From Equity Investments | (0.4) | 0.2 | 0.1 | (0.1) | (0.0) | 0.2 | (0.1) | (0.0) | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (5.1) | (1.8) | 0.8 | 7.7 | 8.3 | 3.7 | (3.1) | 2.6 | 2.1 | 2.1 |
| 4.6 |
| 7.0 |
| 3.1 |
| (3.4) |
| 2.7 |
| 2.2 |
| 1.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (6.4) | (1.8) | 0.2 | 4.6 | 7.0 | 3.1 | (3.4) | 2.7 | 2.2 | 1.8 |
| Net Income Attributable To Parent | (7.0) | (2.3) | 0.2 | 4.5 | 6.8 | 3.1 | (3.4) | 2.7 | 2.2 | 1.8 |
| Less: Minority Interest | 0.6 | 0.5 | (0.0) | 0.1 | 0.2 | 0.1 | (0.2) | 0.3 | 0.2 | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.0) | (2.3) | 0.2 | 4.5 | 6.8 | 2.9 | (3.3) | 2.4 | 2.0 | 1.8 |
| 0.39 |
| 0.20 |
| (0.24) |
| 0.21 |
| 0.18 |
| 0.16 |
| Shares Basic | 27.5 | 25.2 | 23.2 | 20.9 | 17.3 | 14.7 | 13.8 | 11.5 | 11.3 | 11.3 |
| Shares Diluted | 27.5 | 25.2 | 23.2 | 21.1 | 17.6 | 14.7 | 13.8 | 11.6 | 11.3 | 11.3 |
| 3.2 |
| (3.1) |
| 1.7 |
| 1.6 |
| 0.6 |