| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 37.1 | 34.5 | 17.4 | 4.9 | 39.7 | 43.3 | 55.7 | 50.2 | 47.5 | - | - |
| Cost of Revenue | 27.5 | 28.0 | 11.1 | 2.9 | 23.7 | 26.1 | 28.7 | 25.7 | 17.3 | - | - |
| Gross Profit | 9.6 | 6.5 | 6.3 | 2.1 | 15.9 | 17.2 | 26.9 | 24.5 | 30.2 | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | 1.0 | (2.2) | (1.3) | (5.1) | (10.5) | (5.6) | (18.7) | 0.2 | 9.7 | - | - |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 0.1 | 0.1 | 0.2 | 0.1 | 3.5 | 0.7 | 0.6 | 1.5 | 4.2 | - | - |
| Net Income From Continuing Ops | 4.2 | (0.1) | |||||||||
| Per Share | |||||||||||
| EPS Basic | 0.20 | 0.01 | 0.03 | (0.20) | (0.80) | (0.19) | (0.66) | (0.00) | 0.34 | - | - |
| EPS Diluted | 0.20 | 0.01 | 0.03 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | 1.9 | (1.7) | (0.8) | (4.7) | (9.2) | (3.5) | (16.5) | 2.3 | 10.8 | - | - |
| EBIT | 1.0 | (2.2) | (1.3) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1.5 | 1.9 | 0.9 | 0.7 | 3.5 | 4.8 | 4.9 | 5.0 | 5.8 | - | - |
| General & Administrative | 7.1 | 6.7 | 6.2 | 6.5 | 13.5 | 18.1 | 19.9 | 19.3 | 14.7 | - | - |
| Depreciation & Amortization | 0.9 | 0.5 | 0.5 | 0.4 | 1.3 | 2.1 | 2.2 | 2.2 | 1.0 | - | - |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.6 | 0.5 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | (5.8) | (0.6) | (0.0) | (0.0) | - | - | - |
| Other Non-Operating Income | 0.1 | (0.1) | (0.2) | (0.1) | (0.6) | 0.3 | 1.6 | (0.5) | (0.2) | - | - |
| Pre-Tax Income | 4.3 | 0.0 | 0.5 | (4.7) | (9.5) | (3.0) | (15.0) | 1.3 | 10.8 | - | - |
| 0.4 |
| (4.8) |
| (18.8) |
| (4.3) |
| (15.7) |
| (0.2) |
| 6.6 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4.2 | (0.1) | 0.4 | (4.8) | (18.8) | (4.3) | (15.7) | (0.2) | 6.6 | - | - |
| Net Income Attributable To Parent | 4.5 | 0.1 | 0.7 | (4.3) | (18.0) | (4.4) | (15.7) | (0.1) | 7.0 | - | - |
| Less: Minority Interest | (0.2) | (0.2) | (0.3) | (0.6) | (0.8) | 0.0 | (0.0) | (0.1) | (0.4) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4.5 | 0.1 | 0.7 | (4.3) | (18.0) | (4.4) | (15.7) | (0.1) | 5.8 | - | - |
| (0.20) |
| (0.80) |
| (0.19) |
| (0.66) |
| (0.00) |
| 0.31 |
| - |
| - |
| Shares Basic | 22.6 | 21.8 | 21.2 | 21.2 | 22.5 | 23.1 | 23.7 | 24.1 | 17.1 | 14.0 | 14.0 |
| Shares Diluted | 22.9 | 22.1 | 23.6 | 21.2 | 22.5 | 23.1 | 23.7 | 24.1 | 18.5 | 14.5 | 14.0 |
| (5.1) |
| (10.5) |
| (5.6) |
| (18.7) |
| 0.2 |
| 9.7 |
| - |
| - |