| (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 | 16.5 | 14.6 | 18.0 | 16.0 | 18.3 | 22.5 | 32.6 | 12.2 | 11.3 | 13.9 | 15.8 | 14.6 | 12.8 | 16.9 | 21.2 | 15.7 |
| Cost of Revenue | 15.3 | 14.4 | 15.2 | 15.4 | 16.7 | 20.4 | 25.5 | 11.2 | 11.1 | 12.5 | 12.6 | 12.5 | 11.5 | 14.2 | 16.2 | 12.1 |
| Gross Profit | 1.3 | 0.3 | 2.8 | 0.6 | 1.6 | 2.1 | 7.2 | 1.1 | 0.2 | 1.4 | 3.2 | 2.1 | 1.3 | 2.7 | 5.0 | 3.7 |
| Operating Expenses | ||||||||||||||||
| Research & Development | 1.2 | 1.4 | 1.4 | 1.8 | 1.9 | 1.3 | 0.7 | 0.7 | 0.5 | 0.6 | 0.7 | 0.3 | 0.5 | 0.7 | 0.5 | |
| Operating Income | ||||||||||||||||
| Operating Income | (8.3) | (9.5) | (7.8) | (12.5) | (10.7) | (8.3) | (0.6) | (4.5) | (4.6) | (13.1) | (3.4) | (5.2) | (6.2) | (3.9) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | (0.0) | (0.0) | (0.2) | (0.2) | (0.1) | (0.5) | (0.3) | (0.4) | (0.3) | 3.2 | (0.7) | (1.7) | (1.6) | (1.2) | 0.4 | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.89) | (1.64) | (1.51) | (3.20) | (0.52) | (0.46) | 0.00 | (0.24) | (0.11) | (0.45) | (0.06) | (0.09) | (0.19) | (0.12) | 0.06 | 0.00 |
| Supplementary Data | ||||||||||||||||
| EBITDA | (6.6) | (7.3) | (5.2) | (9.9) | (7.9) | (5.4) | 0.8 | (3.8) | (3.7) | (11.8) | (2.0) | (3.6) | (4.5) | (2.4) | 2.5 | 1.2 |
| 0.4 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 5.7 | 5.7 | 4.9 | 5.7 | 5.8 | 6.2 | 4.6 | 3.2 | 2.3 | 4.0 | 2.8 | 3.0 | 3.1 | 3.3 | 1.9 | 1.7 |
| Depreciation & Amortization | 1.7 | 2.2 | 2.6 | 2.6 | 2.7 | 2.8 | 1.3 | 0.6 | 0.9 | 1.4 | 1.4 | 1.6 | 1.7 | 1.5 | 1.4 | 1.2 |
| Amortization of Intangibles | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - |
| Total Operating Expenses | 9.6 | 9.7 | 10.6 | 13.1 | 12.3 | 10.4 | 7.7 | 5.6 | 4.8 | 14.6 | 6.6 | 7.3 | 7.5 | 6.6 | 3.9 | 3.6 |
| 1.1 |
| 0.0 |
| Interest Expense | - | - | - | - | - | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.3) | (0.9) | (1.0) | (1.9) | (0.5) | (2.0) | 0.3 | 0.3 | (0.2) | (0.1) | 0.5 | 0.4 | - | - | - | - |
| Pre-Tax Income | (8.6) | (10.4) | (8.8) | (14.4) | (11.2) | (10.3) | (0.3) | (4.2) | (4.8) | (13.2) | (2.9) | (4.8) | (6.5) | (3.9) | 1.4 | (0.2) |
| 0.1 |
| Net Income From Continuing Ops | (8.6) | (10.3) | (8.6) | (14.2) | (11.1) | (9.8) | 0.0 | (3.8) | (4.5) | (16.4) | (2.2) | (3.1) | (4.8) | (2.8) | 1.0 | (0.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (8.6) | (10.3) | (8.6) | (14.2) | (11.1) | (9.8) | 0.0 | (3.8) | (4.5) | (16.4) | (2.2) | (3.1) | (4.8) | (2.8) | 1.0 | (0.3) |
| Net Income Attributable To Parent | (8.5) | (10.3) | (8.6) | (14.2) | (11.1) | (9.8) | 0.0 | (3.8) | (4.5) | (16.4) | (2.2) | (3.1) | (4.8) | (2.8) | 0.9 | (0.0) |
| Less: Minority Interest | (0.1) | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | - | 0.1 | (0.3) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (8.5) | (10.3) | (8.6) | (14.2) | (11.1) | (9.8) | 0.0 | (3.8) | (4.5) | (16.4) | (2.2) | (3.1) | (4.8) | (2.8) | 0.9 | (0.0) |
| EPS Diluted | - | - | - | - | - | (0.46) | 0.00 | (0.24) | (0.11) | (0.45) | (0.06) | (0.09) | (0.19) | (0.12) | 0.06 | 0.00 |
| Shares Basic | 9.6 | 6.3 | 5.7 | 4.4 | 21.6 | 21.2 | 19.7 | 16.0 | 41.6 | 36.8 | 36.8 | 32.4 | 25.0 | 23.6 | 14.2 | 9.3 |
| Shares Diluted | - | - | - | - | - | 21.2 | 19.7 | 16.0 | 41.6 | 36.8 | 36.8 | 32.4 | 25.0 | 23.6 | 16.1 | 9.3 |
| EBIT | (8.3) | (9.5) | (7.8) | (12.5) | (10.7) | (8.3) | (0.6) | (4.5) | (4.6) | (13.1) | (3.4) | (5.2) | (6.2) | (3.9) | 1.1 | 0.0 |