| (in millions of USD, except per-share data) | 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 | Q4 FY 23 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 13.5 | 12.4 | 18.3 | 15.7 | 13.1 | 12.0 | 19.3 | 16.2 | 14.1 | 12.5 | 19.3 | 16.3 | 13.3 | 13.1 | 22.3 | 17.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 59.9 | 59.6 | 61.6 | 61.4 | 66.8 | 60.4 | 33.1 | 59.2 | 59.1 | 57.0 | 52.5 | 52.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 2.9 | 2.5 | 6.4 | 11.5 | 10.9 | 17.8 | 0.6 | 3.6 | 7.6 | 4.5 | 7.1 | 4.6 |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 0.1 | (0.3) | 0.9 | 4.4 | 2.7 | 4.0 | (1.3) | 1.2 | 2.0 | 0.5 | 2.9 | 1.9 |
| Net Income From Continuing Ops | (0.1) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (0.01) | (0.10) | 0.42 | 2.15 | 1.55 | 2.47 | 0.23 | 0.59 | 1.28 | 0.93 | 0.98 | 0.65 |
| EPS Diluted | (0.01) | (0.10) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 7.0 | 6.5 | 10.1 | 14.6 | 13.9 | 20.6 | 3.4 | 6.3 | 10.2 | 7.1 | 9.7 | 6.9 |
| EBIT | 2.9 | 2.5 | 6.4 | |||||||||
| 13.6 |
| 14.0 |
| 21.3 |
| 15.9 |
| 9.2 |
| 6.1 |
| 13.3 |
| 2.8 |
| 10.9 |
| 12.6 |
| 18.6 |
| 16.4 |
| 11.6 |
| 12.0 |
| 18.4 |
| 16.5 |
| 12.2 |
| 12.0 |
| 17.7 |
| 15.8 |
| 11.4 |
| 11.6 |
| 16.6 |
| 13.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1.0 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 1.4 | 1.1 | 1.6 | 1.3 | 1.3 | 1.4 | 1.6 | 1.3 | 1.2 | 1.2 | 1.4 | 1.6 | 1.1 | 1.1 | 1.6 | 1.2 | 1.0 | |||||||||||||||||||||||
| Total Operating Expenses | 12.5 | 12.1 | 17.3 | 15.2 | 12.5 | 12.1 | 17.4 | 15.1 | 12.3 | 11.9 | 17.5 | 15.3 | 11.7 | 11.8 | 17.9 | 15.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1.1 | 0.3 | 1.1 | 0.4 | 0.6 | (0.1) | 3.6 | 1.1 | 1.8 | 0.6 | 1.8 | 7.6 | 1.6 | 1.4 | 4.4 | 2.7 | 2.4 | 9.0 | 4.4 | 3.1 | 1.3 | (0.5) | 3.3 | (2.3) | 0.1 | 0.9 | 1.5 | 1.3 | (0.0) | 3.3 | 2.0 | 1.0 | 1.4 | 0.9 | 1.5 | 1.2 | 0.9 | 1.2 | 1.6 | 3.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | (1.2) | (1.3) | (0.9) | (1.4) | (1.6) | (2.1) | (1.4) | (1.2) | (0.9) | 0.9 | (0.7) | (0.6) | 1.9 | (0.3) | (0.5) | (0.5) | ||||||||||||||||||||||||
| Other Non-Operating Income | (0.7) | (0.8) | (0.4) | (0.9) | (1.1) | (1.6) | (0.9) | (0.6) | (0.3) | 1.5 | (0.1) | (0.1) | 2.3 | (0.0) | (0.3) | (0.3) | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | 0.4 | (0.5) | 0.6 | (0.5) | (0.5) | (1.7) | 2.8 | 0.5 | 1.4 | 2.1 | 1.7 | 7.4 | 3.8 | 1.4 | 4.1 | 2.4 | 2.4 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.2 | (0.1) | 0.2 | (0.2) | (0.2) | (0.4) | 0.8 | 0.1 | 0.5 | 0.7 | 0.5 | 2.1 | 1.0 | 0.3 | 1.2 | 0.6 | 0.6 | 1.9 | 1.1 | 0.8 | 0.3 | (1.3) | 1.1 | (1.1) | 0.1 | 0.4 | 0.4 | 0.4 | (0.0) | 0.9 | 0.4 | 0.3 | 0.4 | (1.0) | 0.6 | 0.5 | 0.4 | 0.5 | 0.6 | 1.6 |
| Net Income From Continuing Ops | 0.2 | (0.4) | 0.5 | (0.3) | (0.3) | (1.2) | 2.0 | 0.3 | 1.0 | 1.5 | 1.0 | 5.3 | 2.8 | 1.1 | 2.9 | 1.8 | 1.8 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.2 | (0.4) | 0.5 | (0.3) | (0.3) | (1.2) | 2.0 | 0.3 | 1.0 | 1.5 | 1.0 | 5.3 | 2.8 | 1.1 | 2.9 | 1.8 | 1.8 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.2 | (0.4) | 0.5 | (0.3) | (0.3) | (1.2) | 2.0 | 0.3 | 1.0 | 1.5 | 1.0 | 5.3 | 2.8 | 1.1 | 2.9 | 1.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.2 | (0.4) | 0.5 | (0.3) | (0.3) | (1.2) | 2.0 | 0.3 | 1.0 | 1.5 | 1.0 | 5.3 | 2.8 | 1.1 | 2.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.03 | - | 0.10 | (0.06) | (0.06) | - | 0.40 | 0.07 | 0.20 | - | 0.20 | 1.08 | 0.57 | - | 0.60 | 0.36 | 0.37 | - | 0.58 | 0.39 | 0.12 | - | 0.39 | (0.25) | 0.05 | - | 0.25 | 0.21 | 0.01 | - | 0.36 | 0.16 | 0.22 | - | 0.22 | 0.16 | 0.12 | - | 0.22 | 0.53 |
| EPS Diluted | 0.03 | - | 0.10 | (0.06) | (0.06) | - | 0.40 | 0.07 | 0.20 | - | 0.20 | 1.07 | 0.56 | - | 0.60 | 0.36 | 0.36 | - | ||||||||||||||||||||||
| Shares Basic | 5.1 | - | 5.1 | 5.1 | 5.0 | - | 5.0 | 5.0 | 5.0 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.8 | 4.8 | - | ||||||||||||||||||||||
| Shares Diluted | 5.2 | - | 5.1 | 5.1 | 5.0 | - | 5.0 | 5.0 | 5.0 | - | 5.0 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 2.1 | 1.4 | 2.1 | 1.4 | 1.6 | 0.8 | 4.6 | 2.0 | 2.6 | 1.4 | 2.6 | 8.3 | 2.3 | 2.1 | 5.2 | 3.4 | 3.2 | 9.8 | 5.1 | 3.8 | 2.0 | 0.2 | 4.0 | (1.6) | 0.9 | 1.6 | 2.3 | 1.9 | 0.6 | 3.9 | 2.7 | 1.6 | 2.0 | 1.6 | 2.2 | 1.8 | 1.5 | 1.8 | 2.2 | 4.5 |
| EBIT | 1.1 | 0.3 | 1.1 | 0.4 | 0.6 | (0.1) | 3.6 | 1.1 | 1.8 | 0.6 | 1.8 | 7.6 | 1.6 | 1.4 | 4.4 | 2.7 | 2.4 | 9.0 | 4.4 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 4.1 | 4.0 | 3.6 | 3.1 | 3.0 | 2.8 | 2.7 | 2.7 | 2.6 | 2.5 | 2.5 | 2.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 5.4 | 5.3 | 5.5 | 5.3 | 4.9 | 4.9 | 3.7 | 5.2 | 5.1 | 5.2 | 5.4 | 9.6 |
| Total Operating Expenses | 57.1 | 57.1 | 56.9 | 56.4 | 55.9 | 42.9 | 34.9 | 55.6 | 51.5 | 52.4 | 45.3 | 47.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| Income From Equity Investments | (4.9) | (5.2) | (5.5) | 1.5 | (1.6) | (2.7) | (1.5) | (0.0) | - | - | - | - |
| Other Non-Operating Income | (2.9) | (3.3) | (3.4) | 3.5 | (0.7) | (2.0) | (0.8) | 0.3 | 0.1 | 0.0 | (0.0) | 0.0 |
| Pre-Tax Income | 0.0 | (0.8) | 3.0 | 15.0 | 10.2 | 15.8 | (0.2) | 4.0 | 7.7 | 4.6 | 7.1 | 4.6 |
| (0.5) |
| 2.1 |
| 10.6 |
| 7.5 |
| 11.8 |
| 1.1 |
| 2.7 |
| 5.7 |
| 4.1 |
| 4.2 |
| 2.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.1) | (0.5) | 2.1 | 10.6 | 7.5 | 11.8 | 1.1 | 2.7 | 5.7 | 4.1 | 4.2 | 2.7 |
| Net Income Attributable To Parent | (0.1) | (0.5) | 2.1 | 10.6 | 7.5 | 11.8 | 1.1 | 2.7 | 5.7 | 4.1 | 4.2 | 2.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.1) | (0.5) | 2.1 | 10.6 | 7.5 | 11.8 | 1.1 | 2.7 | 5.7 | 4.1 | 4.2 | 2.7 |
| 0.42 |
| 2.13 |
| 1.54 |
| 2.44 |
| 0.23 |
| 0.59 |
| 1.26 |
| 0.93 |
| 0.97 |
| 0.64 |
| Shares Basic | 5.1 | 5.1 | 5.0 | 4.9 | 4.9 | 4.8 | 4.7 | 4.6 | 4.5 | 4.4 | 4.3 | 4.2 |
| Shares Diluted | 5.2 | 5.1 | 5.0 | 4.9 | 4.9 | 4.8 | 4.7 | 4.6 | 4.5 | 4.4 | 4.3 | 4.2 |
| 11.5 |
| 10.9 |
| 17.8 |
| 0.6 |
| 3.6 |
| 7.6 |
| 4.5 |
| 7.1 |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.9 |
| 1.1 |
| 0.7 |
| 0.7 |
| 1.1 |
| 0.8 |
| 1.0 |
| 1.0 |
| 1.7 |
| 1.4 |
| 1.1 |
| 1.0 |
| 1.5 |
| 1.5 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.5 |
| 1.3 |
| 1.1 |
| 1.5 |
| 1.8 |
| 11.2 |
| 4.9 |
| 17.0 |
| 13.0 |
| 8.0 |
| 6.7 |
| 12.2 |
| 5.1 |
| 10.8 |
| 11.7 |
| 17.1 |
| 15.1 |
| 11.6 |
| 8.8 |
| 16.3 |
| 15.5 |
| 10.9 |
| 11.1 |
| 16.1 |
| 14.7 |
| 10.6 |
| 10.4 |
| 15.1 |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.7) |
| (0.7) |
| (0.6) |
| (0.6) |
| - |
| (0.5) |
| (0.1) |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.7) |
| (0.3) |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 8.5 |
| 3.9 |
| 2.6 |
| 0.8 |
| (1.2) |
| 3.0 |
| (2.3) |
| 0.3 |
| 1.0 |
| 1.6 |
| 1.4 |
| 0.0 |
| 3.3 |
| 2.0 |
| 1.0 |
| 1.4 |
| 0.9 |
| 1.6 |
| 1.2 |
| 0.9 |
| 1.2 |
| 1.6 |
| 3.8 |
| 6.6 |
| 2.8 |
| 1.9 |
| 0.6 |
| 0.1 |
| 1.8 |
| (1.2) |
| 0.3 |
| 0.6 |
| 1.2 |
| 1.0 |
| 0.1 |
| 2.4 |
| 1.6 |
| 0.7 |
| 1.0 |
| 1.9 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.7 |
| 0.9 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 2.8 |
| 1.9 |
| 0.6 |
| 0.1 |
| 1.8 |
| (1.2) |
| 0.3 |
| 0.6 |
| 1.2 |
| 1.0 |
| 0.1 |
| 2.4 |
| 1.6 |
| 0.7 |
| 1.0 |
| 1.9 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.7 |
| 0.9 |
| 2.3 |
| 1.8 |
| 6.6 |
| 2.8 |
| 1.9 |
| 0.6 |
| 0.1 |
| 1.8 |
| (1.2) |
| 0.3 |
| 0.6 |
| 1.2 |
| 1.0 |
| 0.1 |
| 2.4 |
| 1.6 |
| 0.7 |
| 1.0 |
| 1.9 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.7 |
| 0.9 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.8 |
| 6.6 |
| 2.8 |
| 1.9 |
| 0.6 |
| 0.1 |
| 1.8 |
| (1.2) |
| 0.3 |
| 0.6 |
| 1.2 |
| 1.0 |
| 0.1 |
| 2.4 |
| 1.6 |
| 0.7 |
| 1.0 |
| 1.9 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.7 |
| 0.9 |
| 2.3 |
| 0.58 |
| 0.39 |
| 0.12 |
| - |
| 0.39 |
| (0.25) |
| 0.05 |
| - |
| 0.25 |
| 0.21 |
| 0.01 |
| - |
| 0.36 |
| 0.16 |
| 0.22 |
| - |
| 0.22 |
| 0.16 |
| 0.12 |
| - |
| 0.21 |
| 0.53 |
| 4.8 |
| 4.8 |
| 4.8 |
| - |
| 4.7 |
| 4.7 |
| 4.7 |
| - |
| 4.6 |
| 4.6 |
| 4.6 |
| - |
| 4.5 |
| 4.5 |
| 4.4 |
| - |
| 4.4 |
| 4.4 |
| 4.3 |
| - |
| 4.3 |
| 4.3 |
| 4.8 |
| 4.8 |
| 4.8 |
| - |
| 4.7 |
| 4.7 |
| 4.7 |
| - |
| 4.6 |
| 4.6 |
| 4.6 |
| - |
| 4.5 |
| 4.5 |
| 4.5 |
| - |
| 4.4 |
| 4.4 |
| 4.4 |
| - |
| 4.3 |
| 4.3 |
| 3.1 |
| 1.3 |
| (0.5) |
| 3.3 |
| (2.3) |
| 0.1 |
| 0.9 |
| 1.5 |
| 1.3 |
| (0.0) |
| 3.3 |
| 2.0 |
| 1.0 |
| 1.4 |
| 0.9 |
| 1.5 |
| 1.2 |
| 0.9 |
| 1.2 |
| 1.6 |
| 3.9 |