| (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 | 6.9 | 6.0 | 7.4 | 7.3 | 7.2 | 4.1 | 7.0 | 8.1 | 7.9 | 6.8 | 7.9 | 8.1 | 8.7 | 6.9 | 8.6 | 9.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 27.5 | 27.9 | 27.0 | 31.5 | 33.6 | 34.0 | 27.6 | 32.9 | 37.2 | 35.8 | 37.0 | 36.2 | 37.1 | 37.1 | 34.2 | 30.9 | 28.5 |
| Cost of Revenue | 24.1 | 23.8 | 25.9 | 32.1 | 29.8 | 27.5 | 22.7 | 27.1 | 29.3 | 27.9 | 28.0 | 28.3 | 28.8 | 28.3 | 26.6 | 24.3 | 22.9 |
| Gross Profit | 3.4 | 4.1 | 1.1 | (0.6) | 3.8 | 6.5 | 4.9 | 5.7 | 7.9 | 7.9 | 9.0 | 7.9 | 8.3 | 8.9 | 7.7 | 6.6 | 5.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (2.0) | (1.2) | (5.2) | (5.8) | 3.6 | 1.4 | (0.1) | 0.5 | 2.4 | 2.4 | 3.5 | 2.5 | 2.9 | 3.5 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (0.1) | (0.1) | 0.6 | (1.3) | 0.8 | 0.3 | 0.0 | 0.1 | 0.6 | 0.4 | 1.2 | 0.8 | 1.0 | 1.1 | 0.8 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.91) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (0.8) | 0.0 | (4.0) | (4.6) | 4.8 | 2.7 | 1.3 | 1.9 | 3.7 | 3.6 | 4.7 | 3.7 | 4.1 | 4.6 | 3.5 | 2.6 | |
| 9.2 |
| 7.7 |
| 8.6 |
| 8.4 |
| 9.3 |
| 8.3 |
| 7.6 |
| 4.1 |
| 7.6 |
| 7.2 |
| 8.2 |
| 8.9 |
| 8.6 |
| 8.5 |
| 8.9 |
| 9.8 |
| 10.0 |
| 8.5 |
| 8.4 |
| 9.4 |
| 9.5 |
| 8.8 |
| 8.9 |
| 9.8 |
| Cost of Revenue | 5.9 | 5.8 | 6.0 | 6.3 | 5.6 | 5.9 | 6.3 | 6.6 | 7.1 | 7.6 | 7.9 | 8.4 | 8.3 | 7.5 | 7.4 | 7.6 | 7.3 | 6.5 | 7.1 | 6.7 | 7.3 | 6.4 | 6.0 | 4.0 | 6.3 | 6.3 | 6.5 | 7.3 | 7.0 | 6.9 | 7.2 | 7.5 | 7.7 | 6.6 | 6.6 | 7.4 | 7.2 | 6.7 | 6.9 | 7.2 |
| Gross Profit | 1.0 | 0.2 | 1.3 | 1.0 | 1.7 | (1.8) | 0.7 | 1.4 | 0.7 | (0.8) | 0.0 | (0.3) | 0.5 | (0.6) | 1.1 | 1.4 | 1.9 | 1.3 | 1.5 | 1.7 | 2.0 | 1.9 | 1.6 | 0.1 | 1.3 | 0.9 | 1.6 | 1.5 | 1.7 | 1.6 | 1.6 | 2.3 | 2.3 | 1.8 | 1.8 | 2.1 | 2.3 | 2.0 | 2.0 | 2.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1.3 | 1.4 | 1.3 | 1.4 | 1.6 | 1.7 | 1.5 | 1.3 | 1.6 | 2.0 | 0.6 | 1.4 | 1.3 | 1.2 | 1.3 | 1.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | - | 0.3 | - | 0.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | 1.7 | 1.5 | 1.3 | 1.6 | 1.3 | 1.3 | 1.4 | 1.3 | - | (3.5) | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.4) | (1.3) | 0.1 | (0.4) | 0.4 | (3.5) | (0.8) | 0.1 | (0.9) | (2.1) | (1.2) | (1.7) | (0.8) | (1.8) | 4.6 | 0.2 | 0.6 | 0.1 | 0.2 | 0.4 | 0.7 | 0.7 | 0.4 | (1.1) | 0.0 | (0.4) | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.9 | 0.9 | 0.5 | 0.5 | 0.6 | 0.8 | 0.7 | 0.7 | 1.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.0) | (0.1) | (0.0) | (0.0) | 0.0 | 0.1 | 0.7 | 0.0 | (0.2) | (0.6) | (0.3) | (0.4) | (0.2) | (0.4) | 1.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | (0.3) | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | (0.2) | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.4 |
| Net Income From Continuing Ops | (0.4) | (1.2) | 0.1 | (0.4) | 0.4 | (3.6) | (1.4) | 0.1 | (0.7) | (1.5) | (1.0) | (1.3) | (0.6) | (1.3) | 3.6 | 0.2 | 0.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.4) | (1.2) | 0.1 | (0.4) | 0.4 | (3.6) | (1.4) | 0.1 | (0.7) | (1.5) | (1.0) | (1.3) | (0.6) | (1.3) | 3.6 | 0.2 | 0.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.4) | (1.2) | 0.1 | (0.4) | 0.4 | (3.6) | (1.4) | 0.1 | (0.7) | (1.5) | (1.0) | (1.3) | (0.6) | (1.3) | 3.6 | 0.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.4) | (1.2) | 0.1 | (0.4) | 0.4 | (3.6) | (1.4) | 0.1 | (0.7) | (1.5) | (1.0) | (1.3) | (0.6) | (1.3) | 3.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 1.0 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | - | ||||||||||||||||||||||
| Shares Diluted | 1.0 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | 1.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.1) | (1.0) | 0.4 | (0.1) | 0.7 | (3.3) | (0.5) | 0.4 | (0.6) | - | (0.9) | - | (0.5) | - | - | - | 0.9 | - | - | - | 1.0 | - | - | - | 0.4 | - | - | - | 0.7 | 0.7 | 0.6 | 1.2 | 1.2 | 0.8 | 0.8 | 1.0 | 1.1 | 1.0 | 1.0 | 1.5 |
| EBIT | (0.4) | (1.3) | 0.1 | (0.4) | 0.4 | (3.5) | (0.8) | 0.1 | (0.9) | (2.1) | (1.2) | (1.7) | (0.8) | (1.8) | 4.6 | 0.2 | 0.6 | 0.1 | 0.2 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | 5.4 | 5.7 | 6.2 | 5.2 | 5.0 | 5.1 | 5.0 | 5.3 | 5.5 | 5.5 | 5.6 | 5.4 | 5.4 | 5.4 | 5.2 | 5.0 | 4.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.3 | 1.2 | 1.2 | 1.3 | 1.3 | 1.1 | 1.0 | 1.0 | 1.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 5.3 | 6.2 | 5.2 | 0.3 | 5.1 | - | - | - | - | - | - | - | - | - | - | - |
| 2.5 |
| 1.6 |
| 0.8 |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.2 | - |
| Pre-Tax Income | - | (1.2) | (5.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.6 |
| 0.3 |
| Net Income From Continuing Ops | (1.8) | (1.1) | (5.6) | (4.4) | 2.9 | 1.1 | 0.1 | 0.5 | 2.0 | 2.1 | 2.4 | 1.7 | 2.0 | 5.6 | 4.5 | 3.6 | 0.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.8) | (1.1) | (5.6) | (4.4) | 2.9 | 1.1 | 0.1 | 0.5 | 2.0 | 2.1 | 2.4 | 1.7 | 2.0 | 5.6 | 4.5 | 3.6 | 0.6 |
| Net Income Attributable To Parent | (1.8) | (1.1) | (5.6) | (4.4) | 2.9 | 1.1 | 0.1 | 0.5 | 2.0 | 2.1 | 2.4 | 1.7 | 2.0 | 2.5 | 1.7 | 1.3 | 0.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.8) | (1.1) | (5.6) | (4.4) | 2.9 | 1.1 | 0.1 | 0.5 | 2.0 | 2.1 | 2.4 | 1.7 | 2.0 | 2.5 | 1.7 | 1.3 | 0.6 |
| - |
| EPS Diluted | (1.91) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - |
| Shares Diluted | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | - | - | - | - | - | - | - | - | - | - | - |
| 1.8 |
| EBIT | (2.0) | (1.2) | (5.2) | (5.8) | 3.6 | 1.4 | (0.1) | 0.5 | 2.4 | 2.4 | 3.5 | 2.5 | 2.9 | 3.5 | 2.5 | 1.6 | 0.8 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.3 |
| 1.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.3 |
| (0.8) |
| 0.1 |
| (0.3) |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.3 |
| (0.8) |
| 0.1 |
| (0.3) |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.3 |
| (0.8) |
| 0.1 |
| (0.3) |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.3 |
| (0.8) |
| 0.1 |
| (0.3) |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.7 |
| 0.7 |
| 0.4 |
| (1.1) |
| 0.0 |
| (0.4) |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.9 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.7 |
| 1.2 |