| (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 | 13.3 | 15.4 | 17.9 | 14.9 | 21.4 | 13.4 | 17.4 | 20.1 | 17.4 | 22.5 | 18.3 | 18.8 | 18.6 | 21.6 | 20.2 | 22.3 | 27.3 |
| Cost of Revenue | 9.6 | 10.9 | 14.1 | 10.3 | 15.7 | 9.7 | 13.0 | 16.4 | 12.9 | 17.5 | 14.3 | 14.0 | (13.1) | (15.5) | (15.3) | (16.6) | (20.9) |
| Gross Profit | 3.7 | 4.5 | 3.9 | 4.6 | 5.7 | 3.7 | 4.4 | 3.7 | 4.4 | 5.0 | 4.0 | 4.8 | 31.7 | 37.1 | 35.5 | 38.9 | 48.2 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.0 | 0.2 | 0.2 | 0.5 | 0.9 | 0.6 | 0.4 | 0.9 | 0.2 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (0.2) | 0.4 | (0.2) | 0.1 | 0.8 | (0.3) | (0.4) | (1.1) | (0.6) | (0.7) | (2.0) | (1.0) | (0.3) | (0.1) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | (0.1) | (0.0) | (0.0) | 0.1 | (0.1) | 0.0 | (0.3) | 0.0 | 0.2 | (0.0) | 0.0 | 0.1 | 0.1 | (0.1) | ||
| Per Share | |||||||||||||||||
| EPS Basic | - | - | - | - | 0.13 | 0.10 | (0.02) | 0.04 | 0.23 | 0.11 | (0.30) | (0.06) | (0.01) | (0.21) | 0.25 | (0.52) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (0.2) | 0.4 | (0.2) | 0.1 | 0.8 | (0.2) | (0.4) | (1.0) | (0.5) | (0.6) | (1.9) | (0.9) | (0.1) | 0.1 | (1.5) | (1.2) | |
| 0.0 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.1) | (0.2) | (0.2) | (0.1) | 6.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 4.1 | 4.1 | 4.5 | 4.9 | 5.4 | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | 1.9 | 0.4 | 0.5 | 0.8 | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.9 | 4.1 | 4.1 | (4.5) | (4.9) | (4.0) | - | - | - | - | - | - | - | - | - | - | - |
| (1.7) |
| (1.4) |
| (0.1) |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | 0.5 | 1.9 | 0.4 | - | - | 0.1 | 0.1 | (0.0) | 0.0 | 0.0 | - | - | - | - | - | - |
| Pre-Tax Income | 0.2 | 0.9 | 1.7 | 0.6 | 1.3 | 0.5 | (0.2) | (0.4) | 0.4 | (0.6) | (1.9) | (0.9) | (0.2) | 0.0 | (1.2) | (1.3) | (0.0) |
| 0.2 |
| 0.2 |
| Net Income From Continuing Ops | 0.2 | 0.7 | 1.8 | 0.4 | 1.4 | 0.4 | (0.2) | (0.1) | 0.4 | 0.2 | (1.0) | (0.3) | 0.1 | (0.1) | (0.0) | (0.8) | 0.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 0.2 | 0.7 | 1.8 | 0.4 | 1.4 | 0.4 | (0.2) | (0.1) | 0.4 | 0.2 | (1.0) | (0.3) | 0.1 | (0.1) | (0.0) | (0.8) | 0.3 |
| Net Income Attributable To Parent | 0.2 | 0.8 | 1.7 | 0.5 | 1.0 | 0.8 | (0.1) | 0.1 | 0.5 | 0.2 | (0.6) | (0.1) | (0.0) | (0.4) | 0.5 | (1.1) | 0.0 |
| Less: Minority Interest | 0.0 | 0.1 | (0.2) | (0.2) | (0.4) | (0.4) | (0.1) | (0.1) | (0.1) | (0.1) | (0.4) | (0.2) | 0.1 | 0.3 | (0.5) | 0.3 | 0.3 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.2 | 0.8 | 1.7 | 0.5 | 1.0 | 0.8 | (0.1) | 0.1 | 0.5 | 0.2 | (0.6) | (0.1) | (0.0) | (0.4) | 0.5 | (1.1) | 0.0 |
| 0.02 |
| EPS Diluted | 0.02 | 0.10 | 0.24 | 0.05 | 0.13 | 0.10 | (0.02) | 0.04 | 0.23 | 0.11 | (0.30) | (0.06) | (0.01) | (0.21) | 0.25 | (0.51) | 0.02 |
| Shares Basic | - | - | - | - | 7,732.1 | 7,732.1 | 7,732.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 |
| Shares Diluted | 7.6 | 7.7 | 7.7 | 7.7 | 7,732.1 | 7,732.1 | 7,732.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.2 |
| 0.1 |
| EBIT | (0.2) | 0.4 | (0.2) | 0.1 | 0.8 | (0.3) | (0.4) | (1.1) | (0.6) | (0.7) | (2.0) | (1.0) | (0.3) | (0.1) | (1.7) | (1.4) | (0.1) |