| (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 | 207.4 | 183.2 | 186.4 | 316.9 | 146.4 | 82.4 | 84.4 | 67.5 | 58.9 | 75.3 | 74.7 | 47.9 | 44.7 | 49.8 | 98.4 | 88.4 | 71.7 |
| Cost of Revenue | 142.5 | 124.8 | 130.8 | 250.7 | 114.0 | 58.9 | 59.2 | 47.2 | 40.9 | - | - | - | - | - | - | - | - |
| Gross Profit | 65.0 | 58.4 | 55.7 | 66.2 | 32.4 | 23.5 | 25.1 | 20.3 | 18.0 | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 6.4 | 3.8 | 2.6 | 9.5 | 4.0 | (1.7) | 1.6 | 0.9 | 2.1 | 2.2 | 1.5 | (0.1) | (0.2) | 0.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.0) | (0.0) | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 1.2 | 0.5 | (0.2) | 2.2 | 1.0 | (0.5) | 0.3 | 0.1 | 0.5 | (2.1) | 0.2 | 0.0 | 0.0 | 1.2 | (0.2) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 4.24 | 0.19 | 0.37 | (3.03) | 4.73 | (2.75) | (0.35) | 1.86 | 0.37 | 5.89 | 0.71 | (0.67) | (0.10) | (0.12) | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 7.1 | 4.3 | 3.1 | 10.0 | 4.3 | (1.5) | 1.9 | 1.0 | 2.2 | - | - | - | - | - | - | - | |
| - |
| - |
| Selling General & Administrative | 55.9 | 52.3 | 51.0 | 54.7 | 27.4 | 24.3 | 22.6 | 18.6 | 15.2 | 13.0 | 9.8 | 6.6 | 6.5 | 6.8 | 9.6 | 7.5 | 7.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.1 | 0.1 | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 2.7 | 2.3 | 2.1 | 2.0 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.6 | 0.3 | 0.0 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 58.6 | 54.6 | 53.1 | 56.7 | 28.5 | 25.2 | 23.5 | 19.4 | 56.8 | 73.2 | 73.2 | 48.0 | 44.9 | 49.8 | 98.8 | 87.3 | 71.4 |
| (0.4) |
| 1.1 |
| 0.2 |
| 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | (0.1) | (0.1) | 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.5 | (0.3) | (0.1) | - | - | - | - | - | - | - | - | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (1.3) |
| Pre-Tax Income | 6.9 | 1.1 | 0.5 | 0.1 | 6.2 | (2.2) | 0.9 | 0.4 | 1.4 | 1.5 | 1.0 | (0.2) | (0.3) | (0.1) | (0.6) | 1.0 | (1.0) |
| 0.4 |
| (0.3) |
| Net Income From Continuing Ops | 5.7 | 0.6 | 0.7 | (2.1) | 5.2 | (1.7) | 0.6 | 0.2 | 0.9 | 3.6 | 0.9 | (0.3) | (0.3) | (1.3) | (0.3) | 0.6 | (0.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | 0.0 | (0.1) | 0.2 | (0.2) | (0.1) | (0.5) | (1.4) | (0.3) | (0.2) | - |
| Net Income | 5.7 | 0.6 | 0.7 | (2.1) | 5.2 | (1.7) | 0.6 | 0.2 | 0.7 | 3.4 | 0.6 | (0.3) | (2.2) | (2.7) | (0.7) | 0.4 | (1.2) |
| Net Income Attributable To Parent | 5.7 | 0.6 | 0.7 | (2.1) | 5.2 | (1.7) | 0.6 | 0.2 | 0.7 | 3.4 | 0.6 | (0.3) | (2.2) | (2.7) | (0.7) | 0.4 | (1.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.4 | 0.3 | 0.3 | 0.6 | 0.8 | 0.7 | 0.6 | 0.4 | 0.5 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income To Common Shareholders | 5.0 | 0.2 | 0.4 | (3.1) | 4.4 | (2.4) | (0.3) | 1.1 | 0.2 | 3.0 | 0.4 | (0.4) | (2.2) | (2.7) | (0.7) | 0.4 | (1.3) |
| - |
| EPS Diluted | 4.17 | 0.18 | 0.36 | (3.03) | 4.48 | (2.75) | (0.35) | 1.28 | 0.26 | 5.40 | 0.67 | (0.63) | (0.09) | (0.12) | - | - | - |
| Shares Basic | 1.2 | 1.2 | 1.2 | 1.0 | 0.9 | 0.9 | 0.9 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 21.6 | 21.7 | 20.9 | 18.2 | 17.5 |
| Shares Diluted | 1.2 | 1.2 | 1.2 | 1.0 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.6 | 0.6 | 0.6 | 23.2 | 23.3 | 22.7 | 20.8 | 17.9 |
| - |
| EBIT | 6.4 | 3.8 | 2.6 | 9.5 | 4.0 | (1.7) | 1.6 | 0.9 | 2.1 | 2.2 | 1.5 | (0.1) | (0.2) | 0.0 | (0.4) | 1.1 | 0.2 |