| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 67.6 | 69.4 | 77.3 | 86.0 | 64.9 | 65.4 | 66.6 | 60.7 | 44.5 | 44.6 | 38.1 | 40.9 | 53.4 | 64.8 | 84.0 | 81.6 |
| Cost of Revenue | 54.0 | 55.5 | 64.5 | 72.0 | 51.7 | 53.5 | 56.3 | 51.0 | 37.1 | 39.8 | 33.9 | 37.3 | 46.2 | 55.3 | 74.5 | 69.0 |
| Gross Profit | 13.6 | 13.9 | 12.8 | 14.0 | 13.2 | 11.9 | 10.3 | 9.7 | 7.4 | 4.8 | 4.2 | 3.6 | 7.2 | 9.5 | 9.5 | 12.7 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 3.3 | 3.8 | 2.9 | 2.8 | 3.3 | 1.4 | 0.5 | 1.8 | (2.1) | (5.3) | (4.8) | (6.8) | (3.3) | (2.2) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.7 | 0.4 | 0.1 | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.2 | 0.1 | 0.3 | (0.2) | 0.5 | 0.4 | 0.1 | 0.0 | 0.2 | 0.2 | 0.2 | 0.6 | 0.3 | 0.5 | 0.4 | |
| Per Share | ||||||||||||||||
| EPS Basic | 0.70 | 0.48 | 0.13 | 0.52 | 0.52 | (0.08) | 0.27 | 0.39 | 0.09 | (0.31) | (0.17) | (0.46) | (0.12) | (0.09) | (0.50) | 0.09 |
| Supplementary Data | ||||||||||||||||
| EBITDA | 4.8 | 5.3 | 4.6 | 4.5 | 5.0 | 3.4 | 2.6 | 3.9 | 0.0 | (3.0) | (2.0) | (3.2) | 0.9 | 2.8 | (2.6) | 8.8 |
| - |
| Selling General & Administrative | 11.3 | 10.5 | 11.0 | 11.3 | 10.3 | 10.0 | 9.5 | 8.8 | 8.9 | 9.1 | 9.1 | 10.3 | 10.7 | 12.3 | 13.9 | 15.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1.5 | 1.5 | 1.7 | 1.7 | 1.8 | 2.0 | 2.1 | 2.1 | 2.1 | 2.4 | 2.8 | 3.6 | 4.2 | 4.9 | 6.2 | 7.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1.0 | 0.4 | 1.0 | 0.1 | 0.4 | (0.4) | (0.3) | 0.9 | (0.7) | (1.0) | 0.1 | (0.2) | 0.2 | 0.6 | (4.4) | 4.6 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (8.8) |
| 1.7 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 8.0 | 4.0 | (0.6) | 5.3 | 5.4 | (2.4) | 3.9 | 4.4 | 3.7 | 0.6 | 2.6 | 0.4 | 2.1 | 1.2 | 1.1 | 0.4 |
| Pre-Tax Income | 11.3 | 7.8 | 2.3 | 8.1 | 8.7 | (0.9) | 4.4 | 6.2 | 1.6 | (4.8) | (2.3) | (6.5) | (1.2) | (1.0) | (7.7) | 2.2 |
| 0.7 |
| Net Income From Continuing Ops | 11.1 | 7.7 | 2.1 | 8.2 | 8.2 | (1.3) | 4.3 | 6.2 | 1.4 | (4.9) | (2.5) | (7.1) | (1.5) | (1.5) | (8.1) | 1.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | (0.3) | (0.4) | (0.4) | - | - | - |
| Net Income | 11.1 | 7.7 | 2.1 | 8.2 | 8.2 | (1.3) | 4.3 | 6.2 | 1.4 | (4.9) | (2.8) | (7.5) | (2.0) | (1.5) | (8.1) | 1.5 |
| Net Income Attributable To Parent | 11.1 | 7.7 | 2.1 | 8.2 | 8.2 | (1.3) | 4.3 | 6.2 | 1.4 | (4.9) | (2.8) | (7.5) | (2.0) | (1.5) | (8.1) | 1.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 11.1 | 7.7 | 2.1 | 8.2 | 8.2 | (1.3) | 4.3 | 6.2 | 1.4 | (4.9) | (2.8) | (7.5) | (2.0) | (1.5) | (8.1) | 1.5 |
| EPS Diluted | 0.70 | 0.48 | 0.13 | 0.51 | 0.51 | (0.08) | 0.27 | 0.39 | 0.09 | (0.31) | (0.17) | (0.46) | (0.12) | (0.09) | (0.50) | 0.09 |
| Shares Basic | 0.0 | 0.0 | 0.0 | 0.0 | 15.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.2 | 16.5 | 16.2 | 16.2 | 16.0 |
| Shares Diluted | 0.0 | 0.0 | 0.0 | 0.0 | 16.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.2 | 16.5 | 16.2 | 16.2 | 16.0 |
| EBIT | 3.3 | 3.8 | 2.9 | 2.8 | 3.3 | 1.4 | 0.5 | 1.8 | (2.1) | (5.3) | (4.8) | (6.8) | (3.3) | (2.2) | (8.8) | 1.7 |