| (in millions of USD, except per-share data) | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2.8 | 2.9 | 4.1 | 3.1 | 2.8 | 3.6 | 3.2 | 2.9 | 2.6 | 3.4 | 3.4 | 3.1 | 3.4 | 3.3 | 3.4 | 4.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 12.8 | 12.6 | 12.3 | 13.1 | 17.7 | 19.5 | 18.3 | 21.8 | 23.5 | 24.1 | 26.0 | 24.2 | 23.8 | 35.8 | 37.9 | 41.5 |
| Cost of Revenue | 8.3 | 7.9 | 8.1 | 8.6 | 11.0 | 12.8 | 12.6 | 15.0 | 17.0 | 17.2 | 17.1 | 15.8 | 17.8 | 22.4 | 23.3 | 24.7 |
| Gross Profit | 4.6 | 4.8 | 4.2 | 4.5 | 6.7 | 6.7 | 5.7 | 6.8 | 6.6 | 6.9 | 8.9 | 8.4 | 6.0 | 13.4 | 14.5 | 16.9 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | - | 0.4 | 0.2 | 0.1 | 0.0 | 1.0 | 1.4 | 1.3 | |
| Operating Income | ||||||||||||||||
| Operating Income | (2.2) | (1.7) | (1.9) | (24.9) | 0.9 | (0.4) | (0.5) | 0.3 | (0.4) | - | - | 0.5 | (10.0) | 7.6 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | (0.1) | 0.3 | 0.0 | 0.0 | 0.0 | (0.0) | 3.0 | 0.2 | 0.9 | 0.0 | (4.4) | 2.3 | 1.1 | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.12) | (0.09) | (0.10) | 0.90 | 0.14 | 0.06 | (0.06) | 0.04 | (0.46) | (0.13) | 0.19 | 0.07 | (0.75) | 0.74 | 0.40 | 0.59 |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | (1.5) | (1.7) | (24.7) | 1.2 | (0.1) | (0.2) | 0.7 | 0.2 | - | - | 1.1 | (9.3) | 8.5 | 4.6 | 6.8 |
| 4.6 |
| 4.4 |
| 4.4 |
| 5.4 |
| 4.0 |
| 4.9 |
| 5.2 |
| 3.9 |
| 4.8 |
| 4.2 |
| 5.4 |
| 5.8 |
| 4.9 |
| 5.4 |
| 5.8 |
| 7.2 |
| 4.4 |
| 5.9 |
| 6.1 |
| 6.2 |
| 4.8 |
| 6.7 |
| 6.3 |
| 7.2 |
| Cost of Revenue | 1.8 | 2.0 | 2.4 | 2.0 | 1.7 | 2.2 | 2.0 | 1.7 | 1.8 | 2.3 | 2.3 | 2.3 | 2.1 | 2.1 | 2.2 | 2.7 | 2.7 | 2.9 | 2.8 | 3.4 | 2.6 | 3.3 | 3.6 | 2.6 | 3.2 | 2.8 | 4.1 | 4.1 | 3.2 | 3.7 | 4.0 | 5.2 | 3.4 | 4.0 | 4.4 | 4.4 | 3.8 | 4.5 | 4.4 | 4.7 |
| Gross Profit | 1.0 | 0.8 | 1.6 | 1.1 | 1.1 | 1.4 | 1.2 | 1.2 | 0.8 | 1.1 | 1.1 | 0.8 | 1.3 | 1.1 | 1.2 | 1.6 | 2.0 | 1.5 | 1.6 | 2.1 | 1.4 | 1.6 | 1.6 | 1.4 | 1.6 | 1.4 | 1.3 | 1.7 | 1.7 | 1.7 | 1.8 | 2.0 | 1.0 | 1.9 | 1.7 | 1.8 | 1.0 | 2.2 | 1.9 | 2.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1.7 | 1.8 | 1.7 | 1.6 | 1.6 | 1.5 | 1.8 | 1.5 | 1.5 | 1.6 | 1.5 | 1.4 | 1.7 | 2.5 | 23.7 | 1.2 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.7) | (1.0) | (0.0) | (0.4) | (0.5) | (0.1) | (0.6) | (0.3) | (0.6) | (0.5) | (0.5) | (0.6) | (0.4) | (1.3) | (22.5) | 0.4 | 0.4 | 0.3 | (0.2) | 0.3 | (0.9) | 0.0 | 0.1 | 0.2 | (0.1) | (0.2) | (0.3) | 0.0 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.2 | 0.2 | 0.3 | - | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | 0.5 | - | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | 33.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | (0.5) | (0.6) | 0.2 | (0.2) | (0.3) | 0.1 | (0.4) | (0.1) | (0.4) | (0.3) | (0.3) | (0.4) | (0.3) | (1.2) | 10.5 | 0.4 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | (0.1) | (0.0) | (0.1) | 0.6 | 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 | 3.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.2 |
| Net Income From Continuing Ops | (0.5) | (0.6) | 0.2 | (0.2) | (0.3) | 0.1 | (0.4) | (0.1) | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (1.1) | 9.9 | 0.4 | 0.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.5) | (0.6) | 0.2 | (0.2) | (0.3) | 0.1 | (0.4) | (0.1) | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (1.1) | 9.9 | 0.4 | 0.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.5) | (0.6) | 0.2 | (0.2) | (0.3) | 0.1 | (0.4) | (0.1) | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (1.1) | 9.9 | 0.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.5) | (0.6) | 0.2 | (0.2) | (0.3) | 0.1 | (0.4) | (0.1) | (0.3) | (0.3) | (0.3) | (0.3) | (0.2) | (1.1) | 9.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.06) | (0.06) | 0.03 | - | (0.03) | 0.01 | (0.05) | - | (0.03) | (0.03) | (0.03) | - | (0.02) | (0.12) | 1.09 | - | 0.04 | 0.06 | (0.01) | - | (0.06) | 0.07 | 0.02 | - | (0.01) | (0.03) | (0.04) | - | 0.02 | 0.01 | 0.01 | - | (0.10) | (0.40) | 0.00 | - | (0.15) | 0.02 | 0.01 | - |
| EPS Diluted | (0.06) | (0.06) | 0.03 | - | (0.03) | 0.01 | (0.05) | - | (0.03) | (0.03) | (0.03) | - | (0.02) | (0.12) | 1.01 | - | 0.04 | 0.06 | ||||||||||||||||||||||
| Shares Basic | 9.5 | 9.5 | 9.5 | - | 9.4 | 9.4 | 9.3 | - | 9.3 | 9.2 | 9.2 | - | 9.2 | 9.2 | 9.2 | - | 9.1 | 9.1 | ||||||||||||||||||||||
| Shares Diluted | 9.5 | 9.5 | 9.5 | - | 9.4 | 9.6 | 9.3 | - | 9.3 | 9.2 | 9.2 | - | 9.2 | 9.2 | 9.8 | - | 9.9 | 10.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | 0.0 | - | - | - | (0.6) | - | - | - | (0.4) | - | - | - | (22.4) | - | - | - | (0.1) | - | - | - | 0.2 | - | - | - | (0.2) | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - |
| EBIT | (0.7) | (1.0) | (0.0) | (0.4) | (0.5) | (0.1) | (0.6) | (0.3) | (0.6) | (0.5) | (0.5) | (0.6) | (0.4) | (1.3) | (22.5) | 0.4 | 0.4 | 0.3 | (0.2) | |||||||||||||||||||||
| 0.9 |
| Selling General & Administrative | 6.8 | 6.5 | 6.1 | 29.3 | 5.8 | 7.1 | 6.1 | 6.5 | 6.9 | 7.6 | 8.0 | 7.9 | 10.5 | 13.4 | 12.1 | 11.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 0.7 | 0.6 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 1.6 | 0.1 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | 7.9 | 9.7 | 5.8 | 10.6 | 10.6 |
| 3.9 |
| 6.3 |
| Interest Expense | - | 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 | 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | 33.0 | 0.4 | 0.9 | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.1 |
| Pre-Tax Income | (1.1) | (0.9) | (1.0) | 8.6 | 1.3 | 0.5 | (0.5) | 0.3 | (0.4) | (0.8) | 2.3 | 0.5 | (10.0) | 7.7 | 4.0 | 6.3 |
| 1.9 |
| Net Income From Continuing Ops | (1.1) | (0.9) | (1.0) | 8.3 | 1.3 | 0.5 | (0.5) | 0.3 | (3.4) | (1.0) | 1.4 | 0.5 | (5.6) | 5.4 | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.1) | (0.9) | (1.0) | 8.3 | 1.3 | 0.5 | (0.5) | 0.3 | (3.4) | (1.0) | 1.4 | 0.5 | (5.6) | 5.4 | - | - |
| Net Income Attributable To Parent | (1.1) | (0.9) | (1.0) | 8.3 | 1.3 | 0.5 | (0.5) | 0.3 | (3.4) | (1.0) | 1.4 | 0.5 | (5.6) | 5.4 | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.1) | (0.9) | (1.0) | 8.3 | 1.3 | 0.5 | (0.5) | 0.3 | (3.4) | (1.0) | 1.4 | 0.5 | (5.6) | 5.4 | 2.9 | 4.4 |
| EPS Diluted | (0.12) | (0.09) | (0.10) | 0.85 | 0.13 | 0.05 | (0.06) | 0.04 | (0.46) | (0.13) | 0.19 | 0.07 | (0.75) | 0.74 | 0.40 | 0.59 |
| Shares Basic | 9.5 | 9.4 | 9.3 | 9.2 | 9.1 | 7.9 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 |
| Shares Diluted | 9.5 | 9.4 | 9.3 | 9.8 | 10.0 | 9.6 | 7.4 | 7.4 | 7.4 | - | - | - | - | - | - | - |
| EBIT | (2.2) | (1.7) | (1.9) | (24.9) | 0.9 | (0.4) | (0.5) | 0.3 | (0.4) | - | - | 0.5 | (10.0) | 7.6 | 3.9 | 6.3 |
| 1.6 |
| 1.2 |
| 1.8 |
| 1.7 |
| 2.3 |
| 1.6 |
| 1.5 |
| 1.2 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.6 |
| 1.9 |
| 2.0 |
| 2.0 |
| 1.8 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| - |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.6 |
| (0.1) |
| 0.3 |
| (0.5) |
| 0.5 |
| 0.1 |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.3) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.3 |
| (0.8) |
| 0.1 |
| 0.0 |
| (0.1) |
| (1.1) |
| 0.2 |
| 0.1 |
| 0.4 |
| 0.6 |
| (0.1) |
| 0.3 |
| (0.5) |
| 0.5 |
| 0.1 |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.3) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.3 |
| (0.8) |
| (2.9) |
| 0.0 |
| (0.1) |
| (1.1) |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| (0.1) |
| 0.3 |
| (0.5) |
| 0.5 |
| 0.1 |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.3) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.3 |
| (0.8) |
| (2.9) |
| 0.0 |
| (0.1) |
| (1.1) |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.4 |
| 0.6 |
| (0.1) |
| 0.3 |
| (0.5) |
| 0.5 |
| 0.1 |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.3) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.3 |
| (0.8) |
| (2.9) |
| 0.0 |
| (0.1) |
| (1.1) |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.6 |
| (0.1) |
| 0.3 |
| (0.5) |
| 0.5 |
| 0.1 |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.3) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.3 |
| (0.8) |
| (2.9) |
| 0.0 |
| (0.1) |
| (1.1) |
| 0.1 |
| 0.1 |
| 0.2 |
| (0.01) |
| - |
| (0.06) |
| 0.07 |
| 0.02 |
| - |
| (0.01) |
| (0.03) |
| (0.04) |
| - |
| 0.02 |
| 0.01 |
| 0.01 |
| - |
| (0.10) |
| (0.40) |
| 0.00 |
| - |
| (0.15) |
| 0.02 |
| 0.01 |
| - |
| 8.8 |
| - |
| 8.1 |
| 7.4 |
| 7.4 |
| - |
| 7.4 |
| 7.4 |
| 7.4 |
| - |
| 7.4 |
| 7.4 |
| 7.4 |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 7.4 |
| - |
| 8.8 |
| - |
| 8.1 |
| 7.5 |
| 7.4 |
| - |
| 7.4 |
| 7.4 |
| 7.4 |
| - |
| 7.4 |
| 7.4 |
| 7.5 |
| - |
| 7.4 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| (0.9) |
| 0.0 |
| 0.1 |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.3) |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |