| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 3.5 | 3.0 | 4.3 | 5.6 | 5.5 | 6.9 | 6.6 | 7.1 | 11.6 | 9.0 | 10.3 | 9.8 | 15.0 | 27.5 | 34.4 | 64.7 | 159.6 |
| Cost of Revenue | 1.7 | 1.5 | 1.8 | 2.3 | 2.6 | 3.0 | 3.1 | 3.6 | 5.1 | 4.1 | 8.9 | 7.8 | 7.6 | 11.4 | 14.4 | 21.1 | 36.9 |
| Gross Profit | 1.8 | 1.5 | 2.4 | 3.3 | 2.9 | 3.9 | 3.6 | 3.5 | 6.5 | 4.8 | 1.4 | 1.9 | 7.4 | 16.1 | 20.0 | 43.6 | 122.7 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 0.7 | 0.7 | 0.7 | 1.1 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 0.7 | 0.9 | 1.7 | 1.5 | 2.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (3.6) | (3.7) | (3.2) | (3.0) | (4.0) | (2.2) | (3.0) | (4.8) | (0.5) | (7.1) | (20.1) | (13.5) | (38.5) | (20.6) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.6 | 1.5 | 1.3 | 0.6 | 0.3 | 0.3 | 0.7 | 0.2 | 0.3 | 0.8 | 1.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | - | - | - | - | - | (1.7) | (1.1) | (0.4) | (0.1) | 0.1 | 0.7 | (0.2) | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.14) | (0.21) | (0.31) | (0.25) | (0.31) | (0.12) | - | - | - | - | (0.20) | (0.48) | (3.43) | (0.30) | (1.31) | 0.05 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (3.5) | (3.7) | (3.1) | (3.0) | (4.0) | (2.1) | (3.0) | (4.7) | (0.4) | (7.0) | (19.8) | (13.2) | (38.1) | (19.4) | (17.8) | (45.6) | |
| 7.3 |
| 14.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 1.7 | 1.5 | 1.6 | 1.6 | 1.7 | 1.6 | 2.0 | 3.3 | 4.0 | 5.5 | 8.7 | 6.7 | 4.8 | 8.4 | 10.1 | 21.6 | 79.4 |
| General & Administrative | 3.1 | 3.0 | 3.2 | 3.5 | 3.7 | 3.1 | 3.2 | 3.7 | 3.5 | 3.5 | 5.8 | 6.4 | 6.3 | 13.4 | 18.1 | 31.8 | 29.7 |
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.2 | 0.3 | 0.3 | 0.4 | 1.2 | 2.1 | 2.1 | 4.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.2 | 1.2 | 1.9 | 2.2 | 2.3 | 2.8 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.0) | - |
| Total Operating Expenses | 5.4 | 5.2 | 5.6 | 6.3 | 6.9 | 6.1 | 6.6 | 8.3 | 7.0 | 12.0 | 21.4 | 15.4 | 45.9 | 36.7 | 39.9 | 91.3 | 162.8 |
| (19.9) |
| (47.7) |
| (40.1) |
| 0.4 |
| Interest Expense | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.2 | 0.2 | 0.0 | 0.2 | 0.4 | 0.4 | 0.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | (0.0) | (1.7) | (0.6) | (0.5) | 0.5 | 0.2 | (47.9) | (20.8) | (0.1) |
| Other Non-Operating Income | 2.0 | 1.4 | (0.2) | 0.3 | 0.5 | 0.9 | 1.4 | 1.6 | (0.1) | (0.1) | 17.4 | 8.4 | 3.8 | 7.6 | (47.7) | 56.4 | (15.5) |
| Pre-Tax Income | (1.6) | (2.3) | (3.4) | (2.8) | (3.4) | (1.3) | (1.7) | (3.2) | (0.6) | (7.2) | (2.7) | (5.1) | (34.7) | (12.9) | (67.6) | 8.7 | (55.6) |
| 7.3 |
| 0.5 |
| Net Income From Continuing Ops | (1.6) | (2.3) | (3.4) | (2.8) | (3.4) | (1.3) | (1.7) | (3.2) | 1.1 | (6.1) | (2.3) | (5.0) | (34.7) | (13.6) | (67.4) | 1.4 | (56.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | (0.3) | (2.5) | (4.2) | (0.1) | 0.2 |
| Net Income | (1.6) | (2.3) | (3.4) | (2.8) | (3.4) | (1.3) | (1.7) | (3.2) | 1.1 | (6.1) | (2.3) | (5.0) | (35.1) | (16.1) | (71.6) | 1.3 | (55.9) |
| Net Income Attributable To Parent | (1.6) | (2.3) | (3.4) | (2.8) | (3.4) | (1.3) | (1.7) | (3.2) | 1.1 | (6.1) | (2.2) | (5.2) | (34.8) | (15.3) | (71.2) | 2.7 | (49.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | (0.0) | 0.2 | (0.3) | (0.8) | (0.4) | (1.4) | (6.8) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.5) | 0.3 | 0.1 | - |
| Net Income To Common Shareholders | (1.6) | (2.3) | (3.4) | (2.8) | (3.4) | (1.3) | (1.7) | (3.2) | 1.1 | (6.1) | (2.2) | (5.2) | (34.8) | (14.8) | (71.5) | 2.5 | (49.1) |
| (0.90) |
| EPS Diluted | (0.14) | (0.21) | (0.31) | (0.25) | (0.31) | (0.12) | - | - | - | - | (0.20) | (0.48) | (3.43) | (0.30) | (1.31) | 0.04 | (0.90) |
| Shares Basic | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 10.8 | 10.1 | 50.7 | 54.3 | 55.8 | 54.5 |
| Shares Diluted | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 11.1 | 10.8 | 10.1 | 50.7 | 54.3 | 59.3 | 54.5 |
| (35.7) |
| EBIT | (3.6) | (3.7) | (3.2) | (3.0) | (4.0) | (2.2) | (3.0) | (4.8) | (0.5) | (7.1) | (20.1) | (13.5) | (38.5) | (20.6) | (19.9) | (47.7) | (40.1) |