| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 20.7 | 0.1 | 1.7 | 2.2 | 1.2 | 19.2 | 25.9 | 30.1 | 21.2 | 16.1 |
| Cost of Revenue | 15.7 | 11.7 | 13.9 | 17.0 | 15.2 | 16.8 | 16.8 | 18.0 | 12.8 | 10.5 |
| Gross Profit | 5.0 | (11.6) | (12.2) | (14.7) | (14.0) | 2.4 | 9.1 | 12.1 | 8.3 | 5.6 |
| Operating Expenses | ||||||||||
| Research & Development | 1.1 | 0.6 | 0.9 | 0.9 | 0.5 | 1.5 | 0.7 | 0.6 | 0.2 | 0.2 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (6.8) | (7.5) | (9.6) | 0.1 | 1.9 | (8.7) | 0.6 | 5.9 | 5.8 | 3.6 |
| Non-Operating | ||||||||||
| Interest Income | - | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | 0.5 | - | - |
| Interest Expense | (0.1) | 0.2 | 0.3 | 0.4 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (1.1) | (0.5) | (1.2) | (2.8) | 0.6 | 0.2 | 0.4 | 0.9 | 0.9 | 0.6 |
| Net Income From Continuing Ops | (5.1) | (6.1) | (7.5) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.38) | (0.55) | (0.68) | 0.31 | 0.05 | (0.33) | 0.05 | 0.22 | 0.33 | 0.23 |
| EPS Diluted | (0.38) | (0.55) | (0.68) | 0.31 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (4.0) | (4.8) | (6.2) | 3.5 | 5.0 | (6.5) | 2.1 | 7.2 | 6.6 | 4.5 |
| EBIT | (6.8) | (7.5) | (9.6) | 0.1 | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 9.2 | 7.8 | 9.8 | 6.7 | 4.9 | 5.7 | 6.0 | 4.0 | 1.5 | 1.1 |
| Depreciation & Amortization | 2.8 | 2.8 | 3.3 | 3.5 | 3.1 | 2.3 | 1.5 | 1.2 | 0.8 | 0.8 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 11.8 | 10.7 | 13.2 | 10.1 | 7.3 | 11.1 | 8.8 | 6.2 | 2.5 | 1.9 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.3 |
| 0.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.6 | 1.0 | 0.9 | 0.2 | 0.1 | 0.3 | 1.1 | (0.4) | 0.1 | 0.4 |
| Pre-Tax Income | (6.2) | (6.5) | (8.7) | 0.2 | 1.9 | (8.4) | 1.8 | 5.5 | 5.9 | 4.1 |
| 3.0 |
| 1.3 |
| (8.5) |
| 1.4 |
| 4.6 |
| 4.9 |
| 3.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (5.1) | (6.1) | (7.5) | 3.0 | 1.3 | (8.5) | 1.4 | 4.6 | 4.9 | 3.5 |
| Net Income Attributable To Parent | (5.1) | (6.1) | (7.2) | 3.2 | 1.5 | (8.4) | 1.4 | 4.6 | 4.9 | 3.5 |
| Less: Minority Interest | - | (0.0) | (0.3) | (0.2) | (0.2) | (0.1) | (0.0) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.1) | (6.1) | (7.2) | 3.2 | 1.5 | (8.4) | 1.4 | 4.6 | 4.9 | 3.5 |
| 0.05 |
| (0.33) |
| 0.05 |
| 0.22 |
| 0.33 |
| 0.23 |
| Shares Basic | 13.4 | 10.9 | 10.6 | 10.3 | 27.5 | 25.9 | 25.9 | 20.8 | 15.0 | 15.0 |
| Shares Diluted | 13.4 | 10.9 | 10.6 | 10.3 | 27.6 | 25.9 | 25.9 | 20.8 | 15.0 | 15.0 |
| 1.9 |
| (8.7) |
| 0.6 |
| 5.9 |
| 5.8 |
| 3.6 |