| (in millions of USD, except per-share data) | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 5.0 | 4.0 | 4.9 | 4.5 | 4.7 | 4.6 | 6.1 | 4.3 | 5.7 | 4.4 | 7.0 | 5.7 | 4.0 | 4.6 | 7.3 | 5.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 18.4 | 18.6 | 20.4 | 21.4 | 22.9 | 26.3 | 26.4 | 25.7 | 1.7 | 0.9 | 1.1 | - | - |
| Cost of Revenue | 6.3 | 7.1 | 8.5 | 8.7 | 11.8 | 13.4 | 14.6 | 11.3 | 0.7 | 0.5 | 0.2 | - | - |
| Gross Profit | 12.1 | 11.5 | 11.9 | 12.7 | 11.1 | 13.0 | 11.8 | 14.4 | 1.0 | 0.5 | 0.9 | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (0.1) | (0.8) | (2.2) | (1.0) | (4.3) | (2.0) | 0.9 | 3.2 | (0.8) | (1.3) | 0.4 | (0.1) | (0.1) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Interest Expense | 0.2 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | (0.4) | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.06 | 0.04 | (0.02) | (0.02) | (0.05) | 0.06 | 0.04 | 0.42 | - | - | - | - | - |
| EPS Diluted | 0.05 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 0.0 | (0.7) | (2.1) | (0.9) | (4.2) | (1.9) | 0.9 | 3.2 | (0.8) | (1.3) | 0.4 | - | - |
| EBIT | (0.1) | ||||||||||||
| 5.1 |
| 4.8 |
| 7.8 |
| 6.8 |
| 5.7 |
| 6.0 |
| 7.5 |
| 6.0 |
| 7.3 |
| 5.6 |
| 25.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.3 |
| - |
| 0.2 |
| 0.3 |
| 0.2 |
| - |
| 0.2 |
| Cost of Revenue | 1.5 | 1.2 | 2.2 | 1.5 | 1.7 | 1.7 | 2.5 | 1.9 | 2.2 | 1.9 | 2.9 | 2.0 | 1.8 | 2.0 | 2.8 | 4.8 | 2.2 | 2.0 | 3.4 | 3.0 | 3.8 | 3.1 | 3.7 | 3.3 | 4.5 | 3.1 | 11.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.0 |
| Gross Profit | 3.5 | 2.8 | 2.7 | 3.1 | 2.9 | 2.8 | 3.5 | 2.4 | 3.4 | 2.6 | 4.1 | 3.7 | 2.2 | 2.7 | 4.6 | 0.9 | 2.9 | 2.8 | 4.4 | 3.7 | 1.9 | 2.9 | 3.8 | 2.7 | 2.8 | 2.5 | 14.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | - | 0.1 | 0.2 | 0.1 | - | 0.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1.6 | 1.7 | 1.7 | 1.7 | 1.4 | 1.7 | 2.0 | 1.6 | 2.0 | 1.4 | 1.5 | 1.4 | 1.2 | 2.5 | 1.9 | 2.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 3.1 | 3.0 | 3.1 | 3.0 | 3.0 | 3.2 | 4.2 | 3.1 | 3.9 | 3.0 | 3.6 | 3.6 | 2.6 | 3.9 | 5.1 | 4.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.4 | (0.2) | (0.4) | 0.0 | (0.1) | (0.4) | (0.7) | (0.7) | (0.4) | (0.4) | 0.5 | 0.1 | (0.4) | (1.2) | (0.5) | (3.1) | (0.2) | (0.6) | 0.5 | 0.4 | (2.0) | (0.9) | 0.2 | 0.6 | 0.7 | (0.5) | 3.5 | (0.1) | (0.1) | (0.1) | 0.0 | (0.5) | (0.1) | (0.2) | (0.4) | (0.4) | (0.4) | (0.1) | 0.5 | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.1) | (0.1) | 4.1 | (0.0) | (0.0) | (0.0) | 0.3 | (0.0) | 0.3 | (0.0) | (0.3) | (0.0) | (0.0) | (0.0) | 1.9 | (0.0) | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | 0.3 | (0.2) | 3.7 | (0.0) | (0.1) | (0.5) | (0.3) | (0.7) | (0.1) | (0.4) | 0.2 | 0.1 | (0.4) | (1.3) | 1.4 | (3.1) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | (0.0) | (0.1) | 0.1 | 0.1 | (0.4) | (0.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.3 | (0.2) | 3.9 | (0.0) | (0.3) | (0.5) | (0.4) | (0.7) | (0.1) | (0.5) | 0.2 | 0.1 | (0.4) | (1.3) | 1.4 | (4.1) | (0.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.3 | (0.2) | 3.9 | (0.0) | (0.3) | (0.5) | (0.4) | (0.7) | (0.1) | (0.5) | 0.2 | 0.1 | (0.4) | (1.3) | 1.4 | (4.1) | (0.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.3 | (0.2) | 3.9 | (0.0) | (0.3) | (0.5) | (0.4) | (0.7) | (0.1) | (0.5) | 0.2 | 0.1 | (0.4) | (1.3) | 1.4 | (4.1) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.3 | (0.2) | 3.9 | (0.0) | (0.3) | (0.5) | (0.4) | (0.7) | (0.1) | (0.5) | 0.2 | 0.1 | (0.4) | (1.3) | 1.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.00 | 0.00 | - | 0.00 | 0.00 | (0.01) | - | (0.01) | 0.00 | - | - | 0.00 | (0.01) | - | - | (0.06) | 0.00 | (0.01) | - | 0.00 | (0.02) | (0.01) | - | 0.04 | 0.05 | - | - | (0.02) | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | 0.00 | - | - | - | (0.01) | - | (0.01) | - | - | - | 0.00 | - | - | - | (0.06) | - | - | ||||||||||||||||||||||
| Shares Basic | 70.3 | 70.3 | - | 70.3 | 70.3 | 70.3 | - | 70.2 | 70.2 | - | - | 70.2 | 70.2 | - | - | 70.2 | 70.2 | 70.2 | ||||||||||||||||||||||
| Shares Diluted | 78.0 | 70.3 | - | - | - | 70.3 | - | 70.2 | - | - | - | 75.0 | - | - | - | 70.2 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.4 | (0.1) | (0.3) | 0.1 | (0.0) | (0.4) | (0.6) | (0.7) | (0.4) | (0.4) | 0.5 | 0.1 | (0.4) | (1.2) | (0.5) | (3.1) | (0.1) | (0.6) | 0.5 | 0.4 | (2.0) | (0.9) | 0.2 | 0.6 | 0.7 | (0.5) | 3.5 | (0.1) | (0.1) | (0.1) | 0.0 | (0.5) | (0.1) | (0.2) | - | (0.4) | (0.4) | (0.1) | - | - |
| EBIT | 0.4 | (0.2) | (0.4) | 0.0 | (0.1) | (0.4) | (0.7) | (0.7) | (0.4) | (0.4) | 0.5 | 0.1 | (0.4) | (1.2) | (0.5) | (3.1) | (0.2) | (0.6) | 0.5 | |||||||||||||||||||||
| 6.7 |
| 6.5 |
| 7.0 |
| 6.5 |
| 8.5 |
| 8.5 |
| 5.3 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 12.2 | 12.4 | 14.1 | 13.7 | 15.5 | 14.9 | 11.0 | 11.2 | 1.8 | 1.8 | 0.4 | 0.1 | 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 3.9 | 3.9 | 0.6 | (0.4) | 1.8 | 5.5 | (0.1) | (0.1) | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 |
| Pre-Tax Income | 3.8 | 3.1 | (1.6) | (1.4) | (2.5) | 3.6 | 0.7 | - | - | - | - | - | - |
| 4.0 |
| 3.1 |
| (1.6) |
| (1.4) |
| (3.3) |
| 4.0 |
| 0.7 |
| 3.0 |
| (0.8) |
| (1.4) |
| 0.4 |
| (0.1) |
| (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4.0 | 3.1 | (1.6) | (1.4) | (3.3) | 4.0 | 0.7 | 3.0 | (0.8) | (1.4) | 0.4 | (0.1) | (0.1) |
| Net Income Attributable To Parent | 4.0 | 3.1 | (1.6) | (1.4) | (3.3) | 4.0 | 0.7 | 3.0 | (0.8) | (1.4) | 0.4 | (0.1) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4.0 | 3.1 | (1.6) | (1.4) | (3.3) | 4.0 | 0.7 | 3.0 | (0.8) | (1.4) | 0.4 | (0.1) | (0.1) |
| 0.04 |
| (0.02) |
| (0.02) |
| (0.05) |
| 0.05 |
| 0.04 |
| 0.33 |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 70.3 | 70.3 | 70.3 | 70.2 | 70.2 | 67.7 | 16.0 | 7.2 | - | - | - | - | - |
| Shares Diluted | 78.0 | 77.9 | 70.3 | 70.2 | 70.2 | 73.9 | 19.5 | 9.2 | - | - | - | - | - |
| (0.8) |
| (2.2) |
| (1.0) |
| (4.3) |
| (2.0) |
| 0.9 |
| 3.2 |
| (0.8) |
| (1.3) |
| 0.4 |
| (0.1) |
| (0.1) |
| 2.0 |
| 2.4 |
| 2.0 |
| 1.9 |
| 2.3 |
| 2.2 |
| 2.5 |
| 1.1 |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.4 |
| 3.9 |
| 3.3 |
| 3.9 |
| 3.8 |
| 3.6 |
| 2.2 |
| 2.1 |
| 3.1 |
| 10.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 5.6 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.2) |
| (0.6) |
| 6.1 |
| 0.4 |
| (2.0) |
| (0.9) |
| 0.1 |
| 0.5 |
| 0.6 |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| 6.0 |
| 0.3 |
| (1.6) |
| (0.7) |
| 0.1 |
| 0.5 |
| 0.6 |
| (0.5) |
| 3.3 |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.5) |
| (0.1) |
| (0.2) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.1) |
| 0.5 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| 6.0 |
| 0.3 |
| (1.6) |
| (0.7) |
| 0.1 |
| 0.5 |
| 0.6 |
| (0.5) |
| 3.3 |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.5) |
| (0.1) |
| (0.2) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.1) |
| 0.5 |
| (0.0) |
| (0.1) |
| (0.5) |
| 6.0 |
| 0.3 |
| (1.6) |
| (0.7) |
| 0.1 |
| 0.5 |
| 0.6 |
| (0.5) |
| 3.3 |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.5) |
| (0.1) |
| (0.2) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.1) |
| 0.5 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| (0.1) |
| (0.5) |
| 6.0 |
| 0.3 |
| (1.6) |
| (0.7) |
| 0.1 |
| 0.5 |
| 0.6 |
| (0.5) |
| 3.3 |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.5) |
| (0.1) |
| (0.2) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.1) |
| 0.5 |
| (0.0) |
| - |
| 0.00 |
| (0.04) |
| - |
| - |
| 0.03 |
| 0.04 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.7 |
| 65.9 |
| 65.9 |
| - |
| 13.9 |
| 11.6 |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.1 |
| 43.8 |
| - |
| - |
| 16.5 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| (2.0) |
| (0.9) |
| 0.2 |
| 0.6 |
| 0.7 |
| (0.5) |
| 3.5 |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.5) |
| (0.1) |
| (0.2) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.1) |
| 0.5 |
| (0.0) |