| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 7.2 | 4.1 | 4.0 | 3.9 | 3.8 | 3.1 | 5.6 | 3.8 |
| Cost of Revenue | 0.7 | 0.5 | 0.3 | 0.2 | 0.2 | 0.4 | 0.2 | 0.3 |
| Gross Profit | 6.5 | 3.6 | 3.6 | 3.7 | 3.6 | 2.8 | 5.4 | 3.5 |
| Operating Expenses | ||||||||
| Research & Development | - | 0.5 | - | - | - | 0.4 | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 2.2 | 0.4 | (0.0) | 1.0 | 0.2 | 0.2 | 2.3 | 0.9 |
| Non-Operating | ||||||||
| Interest Income | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (1.8) | 0.1 | (0.0) | 0.2 | 0.5 | 0.1 | 0.6 | 0.2 |
| Net Income From Continuing Ops | 4.0 | 0.3 | (0.0) | 0.7 | (0.4) | |||
| Per Share | ||||||||
| EPS Basic | - | 0.02 | 0.00 | 0.05 | - | 0.01 | 0.13 | 0.05 |
| EPS Diluted | - | 0.02 | 0.00 | 0.05 | - | 0.01 | ||
| Supplementary Data | ||||||||
| EBITDA | 2.5 | 0.4 | (0.0) | 1.1 | 0.6 | 0.2 | 2.3 | 1.0 |
| EBIT | 2.2 | 0.4 | (0.0) | 1.0 | 0.2 | 0.2 | 2.3 | |
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 |
|---|---|---|---|
| Revenues | |||
| Revenues | 19.2 | 16.3 | 17.9 |
| Cost of Revenue | 1.7 | 1.1 | 1.1 |
| Gross Profit | 17.5 | 15.2 | 16.8 |
| Operating Expenses | |||
| Research & Development | 1.9 | 1.8 | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 4.8 | 3.8 | 3.4 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 3.6 | 3.5 | 5.6 |
| Non-Operating | |||
| Interest Income | 0.1 | 0.0 | 0.0 |
| Interest Expense | 0.4 | 0.3 | 0.3 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (1.5) | 1.3 | 1.4 |
| Net Income From Continuing Ops | 5.0 | 2.0 | 4.3 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.36 | 0.15 | 0.35 |
| EPS Diluted | 0.35 | 0.15 | 0.35 |
| Shares Basic | 13.9 | 12.9 | 12.4 |
| Shares Diluted | 14.0 | ||
| Supplementary Data | |||
| EBITDA | 4.0 | 4.0 | 6.3 |
| EBIT | 3.6 | 3.5 | 5.6 |
| - |
| - |
| - |
| Selling & Marketing | 1.3 | 1.3 | 1.2 | 1.1 | 0.9 | 0.9 | 0.9 | 1.0 |
| General & Administrative | 2.0 | 0.8 | 1.4 | 0.6 | 1.1 | 0.6 | 1.2 | 0.6 |
| Depreciation & Amortization | 0.3 | 0.0 | 0.0 | 0.1 | 0.4 | 0.0 | 0.0 | 0.1 |
| Amortization of Intangibles | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.4 | 3.2 | 3.6 | 2.7 | 3.5 | 2.6 | 3.1 | 2.6 |
| 0.1 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | (0.0) | (0.1) | (0.0) | 0.0 | (0.0) | (0.1) | (0.1) |
| Pre-Tax Income | 2.2 | 0.4 | (0.1) | 1.0 | 0.2 | 0.1 | 2.2 | 0.8 |
| 0.1 |
| 1.6 |
| 0.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 4.0 | 0.3 | (0.0) | 0.7 | (0.4) | 0.1 | 1.6 | 0.6 |
| Net Income Attributable To Parent | 4.0 | 0.3 | (0.0) | 0.7 | (0.3) | 0.1 | 1.6 | 0.6 |
| Less: Minority Interest | - | - | - | - | (0.0) | 0.0 | 0.0 | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4.0 | 0.3 | (0.0) | 0.7 | (0.3) | 0.1 | 1.6 | 0.6 |
| 0.13 |
| 0.05 |
| Shares Basic | - | 13.9 | 13.9 | 13.8 | - | 13.0 | 12.7 | 12.4 |
| Shares Diluted | - | 13.9 | 13.9 | 13.8 | - | 13.0 | 12.7 | 12.4 |
| 0.9 |
| 4.8 |
| 3.4 |
| 3.2 |
| Depreciation & Amortization | 0.4 | 0.5 | 0.7 |
| Amortization of Intangibles | 0.3 | 0.5 | 0.6 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 13.9 | 11.8 | 11.2 |
| (0.1) |
| (0.2) |
| (0.0) |
| Pre-Tax Income | 3.5 | 3.3 | 5.6 |
| 5.0 |
| 2.0 |
| 4.3 |
| Net Income Attributable To Parent | 5.0 | 2.0 | 4.4 |
| Less: Minority Interest | - | (0.0) | (0.1) |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 5.0 | 2.0 | 4.4 |
| 12.9 |
| 12.4 |