| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 13.4 | 16.0 | 14.3 | 13.9 | 14.2 | 16.7 | 13.5 | 12.6 | 10.6 | 12.1 | 9.8 | 12.0 | 8.3 | 10.2 | 7.7 | 8.0 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 57.7 | 58.4 | 53.5 | 42.2 | 35.4 | 34.5 | 26.4 | 30.5 |
| Cost of Revenue | 31.3 | 31.3 | 27.6 | 21.1 | 15.4 | 16.6 | 12.3 | 17.3 |
| Gross Profit | 26.4 | 27.1 | 25.9 | 21.1 | 20.0 | 17.8 | 14.1 | 13.2 |
| Operating Expenses | ||||||||
| Research & Development | 5.5 | 5.6 | 5.3 | 6.1 | 11.8 | 12.4 | 7.6 | 7.6 |
| Selling General & Administrative | 36.5 | 45.2 | 26.5 | 26.1 | 27.2 | |||
| Operating Income | ||||||||
| Operating Income | (16.5) | (24.6) | (10.7) | (12.2) | (20.2) | (19.7) | (18.5) | (12.7) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 29.4 | (34.3) | (31.4) | (14.4) | (19.9) | |||
| Per Share | ||||||||
| EPS Basic | 0.99 | (2.87) | (2.73) | (1.31) | (1.96) | (2.09) | - | - |
| EPS Diluted | 0.78 | (2.87) | (2.73) | (1.31) | (1.96) | (2.09) | ||
| Supplementary Data | ||||||||
| EBITDA | - | (21.0) | (7.7) | (9.8) | (17.9) | (18.1) | (17.2) | (10.1) |
| EBIT | (16.5) | (24.6) | (10.7) | (12.2) | (20.2) | (19.7) | ||
| 9.3 |
| 11.2 |
| 8.3 |
| 7.9 |
| 7.0 |
| 8.3 |
| 7.1 |
| 5.0 |
| 5.9 |
| - |
| 8.1 |
| - |
| - |
| Cost of Revenue | 7.0 | 9.1 | 8.3 | 6.9 | 7.0 | 9.6 | 7.3 | 5.8 | 4.9 | 7.0 | 4.9 | 5.3 | 3.9 | 3.8 | 3.9 | 3.1 | 4.6 | 5.6 | 4.4 | 3.5 | 3.1 | 3.6 | 3.2 | 3.1 | 2.3 | - | 4.8 | - | - |
| Gross Profit | 6.4 | 6.9 | 6.0 | 7.0 | 7.1 | 7.1 | 6.3 | 6.8 | 5.7 | 5.1 | 4.9 | 6.8 | 4.3 | 6.5 | 3.9 | 4.9 | 4.7 | 5.6 | 3.9 | 4.5 | 3.9 | 4.7 | 3.9 | 1.9 | 3.6 | - | 3.3 | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | 1.4 | 1.3 | 1.4 | 1.4 | 1.5 | 1.3 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.5 | 1.7 | 1.6 | 1.6 | 3.8 | 4.8 | 3.4 | 3.2 | 3.0 | 2.7 | 2.5 | 2.0 | 1.4 | 1.6 | - | 4.3 | - | - |
| Selling General & Administrative | 2.5 | 10.3 | 12.0 | 11.7 | 11.1 | 6.8 | 6.1 | 6.8 | 6.8 | 6.4 | 5.1 | 7.9 | 6.8 | 7.2 | 6.1 | 7.6 | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Depreciation & Amortization | 0.9 | - | - | - | 0.8 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | |||||||||||||
| Amortization of Intangibles | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | 2.2 | (4.9) | (7.6) | (6.3) | (5.8) | (1.3) | (1.2) | (5.3) | (2.9) | (3.0) | (2.0) | (2.9) | (4.4) | (2.6) | (4.1) | (6.8) | (6.7) | (3.9) | (6.2) | (4.4) | (5.2) | (6.8) | (4.7) | (3.8) | (3.1) | - | (5.3) | - | - |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | ||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax 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 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Net Income From Continuing Ops | 36.3 | (1.5) | (3.7) | (1.8) | (27.3) | (18.7) | (1.5) | (9.0) | (2.2) | (3.9) | 2.6 | (8.8) | (4.3) | (2.5) | (4.0) | (6.8) | (6.7) | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 36.3 | (1.5) | (3.7) | (1.8) | (27.3) | (18.7) | (1.5) | (9.0) | (2.2) | (3.9) | 2.6 | (8.8) | (4.3) | (2.5) | (4.0) | (6.8) | (6.7) | ||||||||||||
| Net Income Attributable To Parent | 36.3 | (1.5) | (3.7) | (1.8) | (27.3) | (18.7) | (1.5) | (9.0) | (2.2) | (3.9) | 2.6 | (8.8) | (4.3) | (2.5) | (4.0) | (6.8) | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 18.9 | (1.5) | (3.7) | (1.8) | (27.3) | (18.7) | (1.5) | (9.0) | (2.2) | (2.8) | 1.4 | (8.8) | (4.3) | (2.5) | (4.0) | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 1.56 | - | (0.31) | (0.15) | (2.32) | - | (0.13) | (0.79) | (0.19) | - | 0.13 | (0.81) | (0.40) | - | (0.39) | (0.67) | (0.67) | - | (0.65) | (0.47) | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | - | (0.31) | (0.15) | (2.32) | - | (0.13) | (0.79) | (0.19) | - | (0.23) | (0.81) | (0.40) | - | (0.39) | (0.67) | (0.67) | - | |||||||||||
| Shares Basic | 12.2 | - | 12.0 | 11.9 | 11.8 | - | 11.6 | 11.5 | 11.4 | - | 11.1 | 10.8 | 10.7 | - | 10.2 | 10.1 | 10.0 | - | |||||||||||
| Shares Diluted | 15.4 | - | 12.0 | 11.9 | 11.8 | - | 11.6 | 11.5 | 11.4 | - | 12.0 | 10.8 | 10.7 | - | 10.2 | 10.1 | 10.0 | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | 3.1 | - | - | - | (4.9) | - | - | - | (2.2) | - | - | - | (3.8) | - | - | - | (6.1) | - | - | - | (4.9) | - | - | - | (2.6) | - | - | - | - |
| EBIT | 2.2 | (4.9) | (7.6) | (6.3) | (5.8) | (1.3) | (1.2) | (5.3) | (2.9) | (3.0) | (2.0) | (2.9) | (4.4) | (2.6) | (4.1) | (6.8) | (6.7) | (3.9) | (6.2) | ||||||||||
| 23.9 |
| 23.8 |
| 17.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 3.6 | 3.0 | 2.4 | 2.3 | 1.5 | 1.3 | 2.6 |
| Amortization of Intangibles | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 | 1.2 | 1.3 | 1.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| 1.3 |
| 2.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.6 | 0.6 | 0.7 | 0.7 | 0.3 | 0.1 | 0.1 | 0.1 |
| Pre-Tax Income | - | (34.3) | (31.4) | (14.4) | (19.9) | (19.6) | (19.8) | (14.7) |
| (19.6) |
| (19.8) |
| (14.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 29.4 | (34.3) | (31.4) | (14.4) | (19.9) | (19.6) | (19.8) | (14.7) |
| Net Income Attributable To Parent | 29.4 | (34.3) | (31.4) | (14.4) | (19.9) | (19.6) | (19.8) | (14.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 12.0 | (34.3) | (31.4) | (14.4) | (19.9) | (19.6) | (19.8) | (14.7) |
| - |
| - |
| Shares Basic | 12.2 | 12.0 | 11.5 | 11.0 | 10.2 | 9.4 | - | - |
| Shares Diluted | 15.4 | 12.0 | 11.5 | 11.0 | 10.2 | 9.4 | - | - |
| (18.5) |
| (12.7) |
| 6.3 |
| 5.8 |
| 6.5 |
| 5.5 |
| 6.0 |
| 8.7 |
| 6.3 |
| 4.0 |
| 4.8 |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.7 |
| 0.6 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| (6.2) |
| (4.4) |
| (5.2) |
| (6.8) |
| (4.8) |
| (4.5) |
| (3.7) |
| (2.5) |
| (5.8) |
| (3.8) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| (6.2) |
| (4.4) |
| (5.2) |
| (6.8) |
| (4.8) |
| (4.5) |
| (3.7) |
| (2.5) |
| (5.8) |
| (3.8) |
| (2.6) |
| (6.7) |
| (3.9) |
| (6.2) |
| (4.4) |
| (5.2) |
| (6.8) |
| (4.8) |
| (4.5) |
| (3.7) |
| (2.5) |
| (5.8) |
| (3.8) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.8) |
| (6.7) |
| (3.9) |
| (6.2) |
| (4.4) |
| (5.2) |
| (6.8) |
| (4.8) |
| (4.5) |
| (3.7) |
| (2.5) |
| (5.8) |
| (3.8) |
| (2.6) |
| (0.65) |
| (0.47) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| (5.2) |
| (6.8) |
| (4.7) |
| (3.8) |
| (3.1) |
| - |
| (5.3) |
| - |
| - |