| (in millions of USD, except per-share data) | Q2 FY 25 | Q2 FY 24 | Q2 FY 23 | Q2 FY 22 | Q2 FY 21 | Q2 FY 20 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 12.5 | 10.5 | 11.0 | 9.1 | 9.1 | 8.8 | 8.2 | 8.5 | 8.7 | 7.7 |
| Cost of Revenue | 9.5 | 8.8 | 8.1 | 7.4 | 6.8 | 6.9 | 6.9 | 7.5 | 8.1 | 7.7 |
| Gross Profit | 3.0 | 1.6 | 3.0 | 1.7 | 2.4 | 1.9 | 1.3 | 1.0 | 0.6 | (0.0) |
| Operating Expenses | ||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 0.0 |
| Selling General & Administrative | 1.6 | 1.2 | 1.5 | |||||||
| Operating Income | ||||||||||
| Operating Income | 1.5 | 0.4 | 1.4 | 0.3 | 0.9 | 0.8 | 0.0 | (0.3) | (0.7) | (1.2) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.0 | (0.5) | (0.2) | (0.6) | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.1 | 0.1 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 0.4 | 0.8 | 1.3 | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.05 | 0.11 | 0.22 | 0.13 | - | - | - | - | - | - |
| EPS Diluted | 0.05 | 0.11 | 0.22 | 0.13 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 2.0 | 0.8 | - | - | - | - | - | 0.1 | - | (0.8) |
| EBIT | 1.5 | 0.4 | 1.4 | 0.3 | 0.9 | |||||
| (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 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 43.1 | 51.8 | 46.5 | 46.7 | 39.7 | 33.8 | 36.7 | 34.8 | 33.9 | 32.8 | 37.1 | 41.4 | 46.6 | 50.2 | 45.6 | 46.8 | 37.5 | 36.4 |
| Cost of Revenue | 33.8 | 43.8 | 36.2 | 33.6 | 31.4 | 26.9 | 29.0 | 28.8 | 31.3 | 31.4 | 34.2 | 34.8 | 40.6 | 42.2 | 37.8 | 38.1 | 32.7 | 30.9 |
| Gross Profit | 9.3 | 8.0 | 10.3 | 13.1 | 8.3 | 6.9 | 7.7 | 6.0 | 2.6 | 1.3 | 2.8 | 6.5 | 6.0 | 8.0 | 7.8 | 8.7 | 4.8 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.1 | 0.1 | 0.1 | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 3.6 | 2.3 | 4.4 | 7.3 | 3.0 | 1.9 | 3.0 | 1.4 | (2.1) | (3.4) | (2.0) | 1.5 | (0.9) | 1.3 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 0.7 | 0.2 | 0.9 | 1.4 | 0.7 | (3.5) | 0.1 | 0.1 | 0.1 | 0.1 | 1.2 | 0.2 | 1.6 | (3.0) | 0.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.47 | 0.12 | 0.64 | 1.08 | 0.55 | 0.86 | 0.58 | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 4.5 | 5.9 | 8.6 | 4.5 | 3.7 | 4.6 | 2.9 | (0.4) | (1.7) | (0.1) | 3.2 | 1.0 | 3.0 | 3.5 | 4.7 | ||
| 1.3 |
| 1.4 |
| 1.1 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.5 | 0.4 | - | - | - | - | - | 0.4 | - | 0.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 0.3 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | 0.0 | 0.0 | 0.9 | - | - | - |
| Pre-Tax Income | 0.4 | 0.9 | 1.6 | 1.0 | 0.9 | 0.7 | 0.8 | (0.4) | (0.8) | (1.2) |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.8 |
| (0.5) |
| (0.8) |
| (1.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 0.4 | 0.8 | 1.3 | 0.8 | 0.8 | 0.7 | 0.8 | (0.5) | (0.8) | (1.2) |
| Net Income Attributable To Parent | 0.4 | 0.8 | 1.3 | 0.8 | 0.8 | 0.7 | 0.8 | (0.5) | (0.8) | (1.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.4 | 0.8 | 1.3 | 0.8 | 0.8 | 0.7 | 0.8 | (0.5) | (0.8) | (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 6.7 | 6.7 | - | - | - | - | - | - | - | - |
| Shares Diluted | 6.8 | 6.8 | - | - | - | - | - | - | - | - |
| 0.8 |
| 0.0 |
| (0.3) |
| (0.7) |
| (1.2) |
| 5.6 |
| - |
| - |
| - |
| Selling General & Administrative | 5.6 | 5.6 | 5.8 | 5.7 | 5.2 | 4.9 | 4.7 | 4.6 | 4.7 | 4.7 | 4.7 | 5.0 | 6.8 | 6.7 | 6.0 | 6.2 | 6.0 | 6.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 2.1 | 1.5 | 1.3 | 1.5 | 1.8 | 1.6 | 1.5 | 1.6 | 1.7 | 1.9 | 1.7 | 1.9 | 1.7 | 2.3 | 2.1 | 2.1 | 2.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.3 |
| 2.6 |
| (1.2) |
| (0.5) |
| - |
| - |
| Interest Expense | (0.3) | 1.3 | (0.7) | (0.4) | (0.9) | 0.5 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.7 | 0.6 | 0.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.9 | 0.0 | 0.0 | (0.3) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | 3.9 | 1.1 | 5.1 | 7.7 | 3.9 | 1.5 | 2.7 | 1.9 | (2.5) | (3.7) | (2.6) | 1.2 | (1.2) | 0.8 | 0.7 | 1.8 | (1.8) | (0.9) |
| 0.0 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | 3.2 | 0.8 | 4.2 | 6.4 | 3.2 | 5.0 | 2.6 | 1.8 | (2.6) | (3.8) | (3.7) | 1.0 | (2.9) | 3.8 | 0.7 | 1.8 | (1.8) | (0.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 3.2 | 0.8 | 4.2 | 6.4 | 3.2 | 5.0 | 2.6 | 1.8 | (2.6) | (3.8) | (3.7) | 1.0 | (2.9) | 3.8 | 0.7 | 1.8 | (1.8) | (0.9) |
| Net Income Attributable To Parent | 3.2 | 0.8 | 4.2 | 6.4 | 3.2 | 5.0 | 2.6 | 1.8 | (2.6) | (3.8) | (3.6) | 1.0 | (2.7) | 3.8 | 0.7 | 1.8 | (1.7) | (0.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.0) | (0.2) | (0.0) | 0.0 | (0.0) | (0.1) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3.2 | 0.8 | 4.2 | 6.4 | 3.2 | 5.0 | 2.6 | 1.8 | (2.6) | (3.8) | (3.6) | 1.0 | (2.7) | 3.8 | 0.7 | 1.8 | (1.7) | (0.9) |
| - |
| - |
| EPS Diluted | 0.47 | 0.12 | 0.63 | 1.07 | 0.55 | 0.86 | 0.58 | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 6.7 | 6.7 | 6.6 | 5.9 | 5.8 | 5.8 | 4.5 | 3.7 | 2.0 | 2.0 | 2.0 | - | - | - | - | - | - | - |
| Shares Diluted | 6.8 | 6.8 | 6.7 | 6.0 | 5.8 | 5.9 | 4.5 | 3.7 | 2.0 | 2.0 | 2.0 | - | - | - | - | - | - | - |
| 0.8 |
| 1.6 |
| EBIT | 3.6 | 2.3 | 4.4 | 7.3 | 3.0 | 1.9 | 3.0 | 1.4 | (2.1) | (3.4) | (2.0) | 1.5 | (0.9) | 1.3 | 1.3 | 2.6 | (1.2) | (0.5) |