| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 7.4 | 6.3 | 10.2 | 12.4 | 9.2 | 12.6 | 14.3 | 19.2 | 19.6 | 22.9 | 22.4 | 22.9 | 21.9 | 25.4 | 31.1 | 21.7 |
| Cost of Revenue | 4.9 | 4.6 | 7.1 | 8.6 | 6.5 | 8.4 | 10.7 | 12.4 | 14.0 | 17.0 | 16.7 | 17.5 | 17.0 | 20.2 | 24.6 | 17.0 |
| Gross Profit | 2.5 | 1.7 | 3.1 | 3.8 | 2.7 | 4.2 | 3.6 | 6.7 | 5.6 | 5.9 | 5.7 | 5.5 | 4.9 | 5.1 | 6.6 | 4.7 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (0.5) | (1.6) | (0.5) | 0.6 | (0.6) | 0.7 | (0.8) | 1.9 | 0.8 | 1.5 | 1.3 | 0.8 | 0.4 | 0.2 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 0.2 | 0.2 | 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 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.0 | (0.2) | (0.0) | 0.1 | (0.1) | 0.2 | (0.0) | 0.5 | 0.2 | 0.2 | 0.1 | 0.2 | (0.0) | 0.2 | 0.1 | |
| Per Share | ||||||||||||||||
| EPS Basic | 0.02 | (0.22) | (0.07) | 0.11 | (0.12) | 0.18 | (0.17) | 0.41 | 0.14 | 0.33 | 0.30 | 0.16 | 0.12 | 0.05 | 0.44 | 0.11 |
| Supplementary Data | ||||||||||||||||
| EBITDA | (0.5) | (1.5) | (0.3) | 0.7 | (0.5) | 0.9 | (0.5) | 2.3 | 1.0 | 1.8 | 1.7 | 1.4 | 0.9 | 0.9 | 2.4 | - |
| - |
| Selling General & Administrative | 3.0 | 2.5 | 3.6 | 3.2 | 3.3 | 3.4 | 4.3 | 4.8 | 4.8 | 4.4 | 4.4 | 4.7 | 4.5 | 4.9 | 4.8 | 4.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.7 | 0.7 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.7 |
| 0.3 |
| Interest Expense | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.7 | 0.5 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | (0.0) | 0.1 | 0.1 | 0.0 | 0.1 |
| Pre-Tax Income | 0.1 | (1.1) | (0.3) | 0.6 | (0.6) | 0.9 | (0.7) | 2.1 | 0.8 | 1.5 | 1.3 | 0.8 | 0.4 | 0.4 | 1.8 | 0.4 |
| 0.0 |
| Net Income From Continuing Ops | 0.1 | (1.0) | (0.3) | 0.5 | (0.5) | 0.7 | (0.7) | 1.6 | 0.5 | 1.3 | 1.1 | 0.6 | 0.4 | 0.2 | 1.6 | 0.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 0.1 | (1.0) | (0.3) | 0.5 | (0.5) | 0.7 | (0.7) | 1.6 | 0.5 | 1.3 | 1.1 | 0.6 | 0.4 | 0.2 | 1.6 | 0.4 |
| Net Income Attributable To Parent | 0.1 | (1.0) | (0.3) | 0.4 | (0.5) | 0.7 | (0.6) | 1.6 | 0.5 | 1.3 | 1.2 | 0.6 | 0.4 | 0.2 | 1.7 | 0.4 |
| Less: Minority Interest | 0.0 | (0.0) | 0.0 | 0.5 | (0.5) | 0.7 | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.1 | (1.0) | (0.3) | 0.4 | (0.5) | 0.7 | (0.6) | 1.6 | 0.5 | 1.3 | 1.2 | 0.6 | 0.4 | 0.2 | 1.7 | 0.4 |
| EPS Diluted | 0.02 | (0.22) | (0.07) | 0.11 | (0.12) | 0.18 | (0.17) | 0.41 | 0.14 | 0.33 | 0.30 | 0.16 | 0.12 | 0.05 | 0.44 | 0.11 |
| Shares Basic | 4.4 | 4.4 | 4.1 | 4.0 | 4.0 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 |
| Shares Diluted | 4.4 | 4.4 | 4.1 | 4.2 | 4.0 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 |
| EBIT | (0.5) | (1.6) | (0.5) | 0.6 | (0.6) | 0.7 | (0.8) | 1.9 | 0.8 | 1.5 | 1.3 | 0.8 | 0.4 | 0.2 | 1.7 | 0.3 |