| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 0.9 | 2.0 | 1.1 | 23.1 | 29.2 | 28.6 | 24.7 | 14.9 |
| Cost of Revenue | 0.2 | 0.1 | 0.2 | 17.7 | 14.7 | 11.8 | 9.5 | 4.7 |
| Gross Profit | 0.7 | 1.9 | 0.9 | 5.4 | 14.5 | 16.8 | 15.2 | 10.2 |
| Operating Expenses | ||||||||
| Research & Development | 0.0 | 0.0 | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | - | - | (20.1) | (0.6) | 9.0 | 13.2 | 11.5 | 7.9 |
| Non-Operating | ||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 0.0 | 0.8 | 0.8 | 0.2 | 0.0 | 0.0 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.1 | (0.0) | 0.1 | 0.6 | 3.5 | 3.3 | 2.9 | 2.0 |
| Net Income From Continuing Ops | (3.0) | (5.2) | (2.6) | (1.4) | 3.5 | |||
| Per Share | ||||||||
| EPS Basic | - | (0.31) | (1.40) | (0.10) | 0.32 | 1.11 | - | - |
| EPS Diluted | - | (0.31) | (1.40) | (0.10) | 0.32 | 1.11 | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | (20.1) | 3.6 | 12.7 | 15.9 | 12.4 | 8.4 |
| EBIT | - | - | (20.1) | (0.6) | 9.0 | 13.2 | 11.5 | |
| - |
| - |
| - |
| Selling & Marketing | - | 0.2 | 0.5 | 1.8 | 1.8 | 1.5 | 1.8 | 1.1 |
| General & Administrative | 1.7 | 1.4 | 2.8 | 4.1 | 3.7 | 2.0 | 1.9 | 1.1 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 4.2 | 3.7 | 2.7 | 0.9 | 0.4 |
| Amortization of Intangibles | - | 0.1 | 0.1 | 7.8 | 6.7 | 6.3 | 6.3 | 4.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 2.2 | 4.1 | 5.9 | 5.5 | 3.6 | 3.7 | 2.3 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | (1.3) | (1.7) | 0.7 | (0.2) | - | - | - | - |
| Other Non-Operating Income | (0.0) | 0.7 | 0.1 | 0.2 | (0.0) | (0.0) | - | - |
| Pre-Tax Income | (2.9) | (5.2) | (2.5) | (0.8) | 7.0 | 13.3 | 11.6 | 8.0 |
| 10.0 |
| 8.7 |
| 6.0 |
| Net Income From Discontinued Ops | (4.6) | 0.5 | (18.3) | - | - | - | - | - |
| Net Income | (7.6) | (4.7) | (20.9) | (1.4) | 3.5 | 10.0 | 8.7 | 6.0 |
| Net Income Attributable To Parent | (7.6) | (4.7) | (20.9) | (1.4) | 3.5 | 10.0 | 8.7 | 6.0 |
| Less: Minority Interest | - | - | - | - | - | - | 0.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.6) | (4.7) | (20.9) | (1.4) | 3.5 | 10.0 | 8.7 | 6.0 |
| - |
| - |
| Shares Basic | 15.9 | 15.4 | 14.9 | 13.7 | 11.0 | 9.0 | - | - |
| Shares Diluted | 15.9 | 15.4 | 14.9 | 13.7 | 11.0 | 9.0 | - | - |
| 7.9 |