| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 29.9 | 56.1 | 33.4 | 27.1 | 25.8 | 54.4 | 31.1 | 28.1 | 24.7 | 59.5 | 29.2 | 22.4 | 21.1 | 51.2 | 17.6 | 14.8 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 146.5 | 142.4 | 138.3 | 132.1 | 95.9 | 62.8 | 38.7 |
| Cost of Revenue | 70.0 | 67.8 | 66.2 | 65.6 | 46.9 | 28.0 | 16.5 |
| Gross Profit | 76.5 | 74.6 | 72.0 | 66.5 | 49.0 | 34.8 | 22.2 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 2.7 | 2.5 | 0.7 | (3.0) | (1.9) | 5.5 | 3.8 |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 |
| Tax & Net | |||||||
| Income Tax Expense | 0.7 | 0.7 | 0.3 | (0.7) | (0.5) | 0.7 | - |
| Net Income From Continuing Ops | 1.9 | 1.7 | 0.7 | (2.4) | (1.5) | 4.8 | |
| Per Share | |||||||
| EPS Basic | 0.05 | 0.05 | 0.02 | (0.07) | (0.04) | 0.14 | - |
| EPS Diluted | 0.05 | 0.05 | 0.02 | (0.07) | (0.04) | - | - |
| Supplementary Data | |||||||
| EBITDA | - | 2.5 | 0.9 | (2.9) | (1.8) | 5.5 | - |
| EBIT | 2.7 | 2.5 | 0.7 | (3.0) | (1.9) | 5.5 | 3.8 |
| 12.4 |
| 31.4 |
| 10.4 |
| 11.6 |
| 9.3 |
| Cost of Revenue | 13.9 | 28.3 | 16.2 | 11.6 | 11.7 | 29.5 | 14.0 | 12.4 | 10.2 | 29.3 | 13.8 | 11.1 | 11.5 | 26.6 | 8.0 | 6.4 | 5.9 | 14.1 | 4.9 | 4.8 | 4.1 |
| Gross Profit | 16.0 | 27.8 | 17.2 | 15.5 | 14.1 | 24.9 | 17.0 | 15.6 | 14.5 | 30.2 | 15.3 | 11.4 | 9.6 | 24.6 | 9.6 | 8.4 | 6.5 | 17.3 | 5.5 | 6.8 | 5.2 |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | 12.6 | 24.8 | 14.7 | 11.7 | 11.2 | 23.2 | 14.6 | 12.8 | 11.2 | 27.8 | 13.6 | 10.2 | 9.5 | 22.4 | 7.8 | 6.5 | 5.5 | ||||
| General & Administrative | 2.3 | 3.9 | 1.8 | 2.2 | 2.0 | 4.2 | 1.7 | 1.8 | 1.7 | 3.1 | 1.6 | 2.0 | 1.7 | 3.0 | 1.7 | 2.3 | 1.7 | ||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Expenses | 0.8 | - | - | - | - | - | - | - | 1.1 | - | - | - | (1.2) | - | - | - | - | ||||
| Total Operating Expenses | 14.9 | 28.6 | 16.4 | 13.9 | 13.2 | 27.4 | 16.3 | 14.7 | 12.9 | 30.8 | 15.3 | 12.2 | 11.2 | 25.4 | 9.5 | 8.8 | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | 1.1 | (0.8) | 0.7 | 1.6 | 0.9 | (2.5) | 0.7 | 0.9 | 1.5 | (0.6) | 0.1 | (0.8) | (1.6) | (0.8) | 0.0 | (0.4) | (0.7) | 3.4 | 0.2 | 1.1 | 0.9 |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.3 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | 0.1 | (0.0) | (0.1) | ||||
| Pre-Tax Income | 1.1 | (0.8) | 0.7 | 1.6 | 0.9 | (2.2) | 0.7 | 0.9 | 1.5 | (0.6) | 0.0 | (0.9) | (1.7) | (0.9) | 0.2 | (0.4) | (0.8) | ||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | 0.3 | (0.2) | 0.2 | 0.4 | 0.3 | (0.6) | 0.2 | 0.3 | 0.4 | (0.2) | 0.0 | (0.1) | (0.4) | (0.2) | 0.0 | (0.1) | (0.2) | - | (0.0) | - | - |
| Net Income From Continuing Ops | 0.8 | (0.7) | 0.5 | 1.2 | 0.7 | (1.5) | 0.5 | 0.6 | 1.1 | (0.4) | (0.0) | (0.8) | (1.2) | (0.7) | 0.2 | (0.3) | (0.6) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | 0.8 | (0.7) | 0.5 | 1.2 | 0.7 | (1.5) | 0.5 | 0.6 | 1.1 | (0.4) | (0.0) | (0.8) | (1.2) | (0.7) | 0.2 | (0.3) | (0.6) | ||||
| Net Income Attributable To Parent | 0.8 | (0.7) | 0.5 | 1.2 | 0.7 | (1.5) | 0.5 | 0.6 | 1.1 | (0.4) | (0.0) | (0.8) | (1.2) | (0.7) | 0.2 | (0.3) | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | 0.8 | (0.7) | 0.5 | 1.2 | 0.7 | (1.5) | 0.5 | 0.6 | 1.1 | (0.4) | (0.0) | (0.8) | (1.2) | (0.7) | 0.2 | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | 0.02 | - | 0.01 | 0.04 | 0.02 | - | 0.01 | 0.02 | 0.03 | - | 0.00 | (0.02) | (0.04) | - | 0.01 | (0.01) | (0.02) | - | 0.01 | 0.03 | 0.03 |
| EPS Diluted | 0.02 | - | 0.01 | 0.04 | 0.02 | - | 0.01 | 0.02 | 0.03 | - | 0.00 | (0.02) | (0.04) | - | 0.01 | (0.01) | - | - | |||
| Shares Basic | 35.2 | - | 35.2 | 35.2 | 35.2 | - | 35.1 | 35.1 | 35.1 | - | 35.1 | 35.1 | 35.1 | - | 33.3 | 34.9 | 35.0 | - | |||
| Shares Diluted | 35.2 | - | 35.2 | 35.2 | 35.2 | - | 35.1 | 35.1 | 35.1 | - | 35.1 | 35.1 | 35.1 | - | 33.3 | 34.9 | - | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | 1.2 | - | - | - | 0.9 | - | - | - | 1.6 | - | - | - | (1.6) | - | - | - | (0.7) | - | - | - | - |
| EBIT | 1.1 | (0.8) | 0.7 | 1.6 | 0.9 | (2.5) | 0.7 | 0.9 | 1.5 | (0.6) | 0.1 | (0.8) | (1.6) | (0.8) | 0.0 | (0.4) | (0.7) | 3.4 | 0.2 | ||
| - |
| Selling & Marketing | 63.8 | 62.4 | 61.8 | 61.1 | 42.2 | 25.1 | 15.2 |
| General & Administrative | 10.1 | 9.8 | 9.5 | 8.4 | 8.7 | 4.2 | 3.2 |
| Depreciation & Amortization | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | 1.7 | 0.7 | (2.4) | 1.5 | - | - |
| Total Operating Expenses | 73.8 | 72.2 | 71.3 | 69.5 | 50.9 | 29.3 | 18.3 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | (0.1) | 0.2 | (0.2) | (0.0) | 0.0 | (0.0) |
| Pre-Tax Income | 2.6 | 2.4 | 1.0 | (3.2) | (1.9) | 5.5 | 3.8 |
| 3.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 1.9 | 1.7 | 0.7 | (2.4) | (1.5) | 4.8 | 3.8 |
| Net Income Attributable To Parent | 1.9 | 1.7 | 0.7 | (2.4) | (1.5) | 4.8 | 3.8 |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1.9 | 1.7 | 0.7 | (2.4) | (1.5) | 4.8 | 3.8 |
| Shares Basic | 35.2 | 35.2 | 35.1 | 35.1 | 35.0 | 33.3 | - |
| Shares Diluted | 35.2 | 35.2 | 35.1 | 35.1 | 35.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 4.4 |
| 4.8 |
| 3.8 |
| 1.9 |
| 0.9 |
| 0.9 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 13.9 |
| 5.3 |
| 5.7 |
| 4.4 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.1 |
| 0.0 |
| 0.0 |
| 3.2 |
| 0.3 |
| 1.1 |
| 0.9 |
| 2.5 |
| 0.3 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| 2.5 |
| 0.3 |
| 1.1 |
| 0.9 |
| (0.6) |
| 2.5 |
| 0.3 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.6) |
| 2.5 |
| 0.3 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| 33.3 |
| 33.3 |
| 33.3 |
| - |
| - |
| - |
| 1.1 |
| 0.9 |