| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | 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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||
| Revenues | 42.9 | 41.8 | 42.0 | 39.6 | 29.3 | 35.4 | 40.2 | 40.9 | 21.6 | 27.5 | 33.4 | 34.7 | 23.8 | 43.0 | 37.8 | 33.4 | ||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 166.3 | 145.8 | 117.2 | 138.1 | 143.4 | 90.2 | 93.0 | 85.0 | 69.3 | 62.0 |
| Cost of Revenue | 139.5 | 123.5 | 100.3 | 116.3 | 116.0 | 74.2 | 75.0 | 66.2 | 51.3 | 46.6 |
| Gross Profit | 26.8 | 22.3 | 16.9 | 21.8 | 27.3 | 16.0 | 18.0 | 18.8 | 18.0 | 15.4 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 19.6 | 19.1 | 16.6 | |||||||
| Operating Income | ||||||||||
| Operating Income | 6.3 | 1.4 | (0.7) | 4.4 | 10.5 | 5.4 | 7.7 | 6.3 | 11.8 | 10.7 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.6 | 1.7 | 1.2 | 0.8 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 1.1 | 1.0 | 0.7 | 1.7 | 2.5 | 1.3 | 1.2 | 1.3 | 1.4 | - |
| Net Income From Continuing Ops | 3.6 | (0.8) | (2.0) | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.28 | (0.07) | (0.16) | 0.19 | 0.67 | 0.37 | 0.57 | 0.46 | 1.07 | - |
| EPS Diluted | 0.27 | (0.07) | (0.16) | 0.19 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 6.8 | 1.9 | 1.9 | 6.8 | 12.6 | 7.0 | 9.2 | 7.6 | 13.1 | 12.0 |
| EBIT | 6.3 | 1.4 | (0.7) | 4.4 | 10.5 | |||||
| 30.9 |
| 36.8 |
| 45.7 |
| 29.9 |
| 23.8 |
| 20.7 |
| 27.1 |
| 18.7 |
| 14.4 |
| 25.4 |
| 30.6 |
| 22.5 |
| 14.5 |
| 18.7 |
| 33.5 |
| 18.4 |
| 8.9 |
| 11.5 |
| 27.5 |
| 21.4 |
| 12.6 |
| 18.8 |
| Cost of Revenue | 35.5 | 34.7 | 35.7 | 33.5 | 24.0 | 30.0 | 33.2 | 36.3 | 20.1 | 23.1 | 28.0 | 29.2 | 21.3 | 37.2 | 30.9 | 26.8 | 26.3 | 29.9 | 35.6 | 24.3 | 19.1 | 18.3 | 21.2 | 15.7 | 13.2 | 20.5 | 23.3 | 18.0 | 11.9 | 15.5 | 25.1 | 13.7 | 6.7 | 7.8 | 20.3 | 16.5 | 8.9 | 15.1 |
| Gross Profit | 7.4 | 7.0 | 6.3 | 6.1 | 5.2 | 5.4 | 7.1 | 4.6 | 1.5 | 4.5 | 5.4 | 5.6 | 2.5 | 5.8 | 6.9 | 6.6 | 4.7 | 6.9 | 10.1 | 5.6 | 4.7 | 2.4 | 5.9 | 3.1 | 1.3 | 4.9 | 7.3 | 4.5 | 2.6 | 3.2 | 8.3 | 4.7 | 2.1 | 3.8 | 7.2 | 4.9 | 3.7 | 3.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 4.8 | 4.9 | 5.0 | 4.9 | 4.5 | 4.2 | 5.4 | 5.0 | 4.3 | 3.8 | 4.2 | 4.2 | 4.2 | 4.5 | 4.3 | 4.0 | ||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.7 | 0.7 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | ||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Operating Expenses | 5.0 | 5.1 | 5.2 | 5.1 | 4.8 | 4.7 | 5.9 | 5.5 | 4.5 | 4.1 | 4.5 | 4.5 | 4.3 | 4.5 | 4.3 | 4.3 | ||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Income | 2.3 | 1.9 | 1.1 | 1.0 | 0.4 | 0.7 | 1.1 | (0.8) | (3.0) | 0.4 | 0.9 | 1.1 | (1.8) | 1.3 | 2.6 | 2.3 | 0.2 | 2.4 | 5.6 | 2.3 | 1.2 | 0.0 | 3.0 | 1.2 | (0.7) | 2.3 | 4.2 | 1.9 | (0.2) | 1.0 | 6.1 | (0.5) | 0.4 | 2.2 | 5.8 | 3.4 | 2.4 | 2.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | - | 0.1 | ||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Operating Income | (0.4) | (0.4) | (0.5) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.1) | (0.1) | (0.2) | (0.3) | (0.1) | (0.1) | (0.1) | (0.0) | 0.1 | |||||||||||||||||||||
| Pre-Tax Income | 1.9 | 1.5 | 0.6 | 0.7 | 0.2 | 0.5 | 0.8 | (1.3) | (3.2) | 0.3 | 0.7 | 0.8 | (1.9) | 1.2 | 2.5 | 2.3 | 0.3 | |||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.4 | 0.1 | 0.1 | (0.0) | 0.0 | 0.4 | 0.3 | 0.1 | 0.3 | 0.7 | 0.6 | 0.4 | 0.7 | 1.1 | 0.4 | 0.5 | 0.0 | 0.5 | 0.3 | (0.0) | 0.3 | 0.6 | 0.3 | 0.0 | (0.6) | 1.5 | 0.4 | 1.4 | 0.0 | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | 1.7 | 1.2 | 0.5 | 0.3 | (0.1) | 0.0 | 0.7 | (1.4) | (3.1) | 0.2 | 0.4 | 0.5 | (2.0) | 0.9 | 1.8 | 1.7 | (0.1) | |||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income | 1.7 | 1.2 | 0.5 | 0.3 | (0.1) | 0.0 | 0.7 | (1.4) | (3.1) | 0.2 | 0.4 | 0.5 | (2.0) | 0.9 | 1.8 | 1.7 | (0.1) | |||||||||||||||||||||
| Net Income Attributable To Parent | 1.6 | 1.2 | 0.5 | 0.3 | (0.2) | (0.0) | 0.7 | (1.3) | (3.1) | 0.2 | 0.4 | 0.5 | (2.0) | 0.9 | 1.8 | 1.7 | ||||||||||||||||||||||
| Less: Minority Interest | 0.1 | (0.0) | 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 | 1.6 | 1.2 | 0.5 | 0.3 | (0.2) | (0.0) | 0.7 | (1.3) | (3.1) | 0.2 | 0.4 | 0.5 | (2.0) | 0.9 | 1.8 | |||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.09 | 0.04 | 0.03 | - | 0.00 | 0.05 | (0.11) | - | 0.02 | 0.03 | 0.04 | - | 0.07 | 0.14 | 0.14 | - | 0.14 | 0.39 | 0.17 | - | 0.01 | 0.23 | 0.07 | - | 0.18 | 0.32 | 0.14 | - | 0.14 | 0.41 | (0.08) | - | 0.23 | 0.60 | 0.37 | - | - |
| EPS Diluted | - | 0.09 | 0.04 | 0.03 | - | 0.00 | 0.05 | (0.11) | - | 0.02 | 0.03 | 0.04 | - | 0.07 | 0.14 | 0.14 | - | 0.13 | ||||||||||||||||||||
| Shares Basic | - | 12.7 | 12.7 | 12.7 | - | 12.3 | 12.3 | 12.3 | - | 12.3 | 12.3 | 12.3 | - | 12.4 | 12.5 | 12.3 | - | 12.3 | ||||||||||||||||||||
| Shares Diluted | - | 13.2 | 13.2 | 12.7 | - | 12.3 | 12.5 | 12.3 | - | 12.3 | 12.3 | 12.3 | - | 12.4 | 12.5 | 12.5 | - | 12.4 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| EBITDA | 2.4 | 2.1 | 1.2 | 1.1 | 0.6 | 0.8 | 1.2 | (0.7) | (2.4) | 1.0 | 1.5 | 1.7 | (1.2) | 1.9 | 3.2 | 2.9 | 0.8 | 3.0 | 6.1 | 2.7 | 1.5 | 0.4 | 3.4 | 1.6 | (0.3) | 2.7 | 4.6 | 2.2 | 0.1 | 1.3 | 6.4 | (0.2) | 0.8 | 2.5 | 6.1 | 3.7 | 2.7 | 3.1 |
| EBIT | 2.3 | 1.9 | 1.1 | 1.0 | 0.4 | 0.7 | 1.1 | (0.8) | (3.0) | 0.4 | 0.9 | 1.1 | (1.8) | 1.3 | 2.6 | 2.3 | 0.2 | 2.4 | 5.6 | |||||||||||||||||||
| 17.0 |
| 15.9 |
| 10.5 |
| 10.0 |
| 8.8 |
| 6.0 |
| 4.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.5 | 0.5 | 2.5 | 2.4 | 2.1 | 1.6 | 1.5 | 1.3 | 1.2 | 1.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 20.5 | 20.9 | 17.6 | 17.4 | 16.8 | 10.6 | 10.3 | 12.4 | 6.1 | 4.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.6) | (1.3) | (0.7) | (0.3) | (0.0) | 0.1 | (0.0) | 0.0 | (0.0) | 0.1 |
| Pre-Tax Income | 4.7 | 0.2 | (1.4) | 4.1 | 10.4 | 5.5 | 7.6 | 6.4 | 11.8 | 10.6 |
| 2.4 |
| 7.9 |
| 4.1 |
| 6.5 |
| 5.1 |
| 10.4 |
| 10.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 3.6 | (0.8) | (2.0) | 2.4 | 7.9 | 4.1 | 6.5 | 5.1 | 10.4 | 10.6 |
| Net Income Attributable To Parent | 3.5 | (0.8) | (2.0) | 2.4 | 7.9 | 4.1 | 6.5 | 5.1 | 10.4 | 10.7 |
| Less: Minority Interest | 0.1 | 0.0 | (0.0) | - | - | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3.5 | (0.8) | (2.0) | 2.4 | 7.9 | 4.1 | 6.5 | 5.1 | 10.4 | 10.7 |
| 0.67 |
| 0.37 |
| 0.57 |
| 0.45 |
| 1.07 |
| - |
| Shares Basic | 12.7 | 12.3 | 12.3 | 12.6 | 11.8 | 11.3 | 11.3 | 11.2 | 9.7 | - |
| Shares Diluted | 13.2 | 12.3 | 12.3 | 12.7 | 11.9 | 11.3 | 11.4 | 11.3 | 9.7 | - |
| 5.4 |
| 7.7 |
| 6.3 |
| 11.8 |
| 10.7 |
| 4.2 |
| 4.2 |
| 4.2 |
| 3.3 |
| 3.5 |
| 2.4 |
| 2.9 |
| 1.9 |
| 1.9 |
| 2.6 |
| 2.9 |
| 2.6 |
| 2.6 |
| 2.2 |
| 2.1 |
| 2.0 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.5 |
| 4.5 |
| 3.3 |
| 3.5 |
| 2.4 |
| 2.9 |
| 1.9 |
| 2.0 |
| 2.6 |
| 3.1 |
| 2.6 |
| 2.8 |
| 2.2 |
| 2.3 |
| 5.2 |
| 1.7 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.0) |
| 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 |
| 2.3 |
| 5.5 |
| 2.4 |
| 1.1 |
| 0.1 |
| 3.1 |
| 1.2 |
| (0.8) |
| 2.3 |
| 4.2 |
| 1.9 |
| (0.2) |
| 1.0 |
| 6.0 |
| (0.5) |
| 0.4 |
| 2.2 |
| 5.8 |
| 3.4 |
| - |
| - |
| 1.7 |
| 4.4 |
| 1.9 |
| 0.7 |
| 0.1 |
| 2.6 |
| 0.8 |
| (0.7) |
| 2.1 |
| 3.6 |
| 1.5 |
| (0.2) |
| 1.6 |
| 4.6 |
| (0.9) |
| (1.0) |
| 2.2 |
| 5.8 |
| 3.4 |
| 2.4 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 4.4 |
| 1.9 |
| 0.7 |
| 0.1 |
| 2.6 |
| 0.8 |
| (0.7) |
| 2.1 |
| 3.6 |
| 1.5 |
| (0.2) |
| 1.6 |
| 4.6 |
| (0.9) |
| (1.0) |
| 2.2 |
| 5.8 |
| 3.4 |
| 2.4 |
| 2.7 |
| (0.1) |
| 1.7 |
| 4.4 |
| 1.9 |
| 0.7 |
| 0.1 |
| 2.6 |
| 0.8 |
| (0.7) |
| 2.1 |
| 3.6 |
| 1.5 |
| (0.2) |
| 1.6 |
| 4.6 |
| (0.9) |
| (1.0) |
| 2.2 |
| 5.8 |
| 3.4 |
| 2.4 |
| 2.7 |
| (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) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| (0.1) |
| 1.7 |
| 4.4 |
| 1.9 |
| 0.7 |
| 0.1 |
| 2.6 |
| 0.8 |
| (0.7) |
| 2.1 |
| 3.6 |
| 1.5 |
| (0.2) |
| 1.6 |
| 4.6 |
| (0.9) |
| 2.4 |
| 2.2 |
| 5.8 |
| 0.0 |
| 2.4 |
| 2.7 |
| 0.39 |
| 0.17 |
| - |
| 0.01 |
| 0.23 |
| 0.07 |
| - |
| 0.18 |
| 0.31 |
| 0.14 |
| - |
| 0.14 |
| 0.40 |
| (0.08) |
| - |
| 0.23 |
| 0.60 |
| 0.37 |
| - |
| - |
| 11.3 |
| 11.3 |
| - |
| 11.3 |
| 11.3 |
| 11.3 |
| - |
| 11.3 |
| 11.3 |
| 11.3 |
| - |
| 11.3 |
| 11.3 |
| 10.8 |
| - |
| 9.7 |
| 9.6 |
| 9.3 |
| - |
| - |
| 11.5 |
| 11.4 |
| - |
| 11.3 |
| 11.3 |
| 11.3 |
| - |
| 11.5 |
| 11.5 |
| 11.5 |
| - |
| 11.4 |
| 11.4 |
| 10.8 |
| - |
| 9.7 |
| 9.6 |
| 9.3 |
| - |
| - |
| 2.3 |
| 1.2 |
| 0.0 |
| 3.0 |
| 1.2 |
| (0.7) |
| 2.3 |
| 4.2 |
| 1.9 |
| (0.2) |
| 1.0 |
| 6.1 |
| (0.5) |
| 0.4 |
| 2.2 |
| 5.8 |
| 3.4 |
| 2.4 |
| 2.7 |