| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 12.7 | 21.0 | 17.0 | 18.9 | 14.9 | (89.3) | 25.6 | 35.4 | 30.2 | 39.6 | 29.9 | 26.7 | 18.8 |
| Cost of Revenue | 7.6 | 12.3 | 9.9 | 12.0 | 10.7 | 14.6 | 18.6 | 23.9 | 19.7 | 27.4 | 19.9 | 18.6 | 13.2 |
| Gross Profit | 5.1 | 8.7 | 7.1 | 6.9 | 4.2 | (103.9) | 7.0 | 11.5 | 10.5 | 12.1 | 10.1 | 8.1 | 5.6 |
| Operating Expenses | |||||||||||||
| Research & Development | 0.6 | 0.3 | 0.8 | 0.1 | 0.8 | - | 0.1 | - | 0.2 | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (1.0) | 2.8 | 1.8 | 0.1 | (2.7) | (2.8) | 0.3 | 3.6 | 4.0 | 4.7 | 5.2 | 2.3 | 0.7 |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | (0.2) | 0.6 | 0.4 | 0.0 | (0.5) | (0.4) | (0.6) | 0.8 | 0.9 | 0.9 | 1.1 | 0.1 | 0.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.02) | - | 0.04 | 0.00 | (0.05) | - | (0.06) | 0.07 | 0.08 | - | 0.10 | 0.05 | 0.01 |
| EPS Diluted | (0.02) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (1.0) | 2.8 | 1.8 | 0.2 | (2.7) | (2.7) | 0.3 | 3.6 | 4.0 | 4.8 | 5.3 | 2.3 | 0.7 |
| EBIT | (1.0) | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 69.6 | 71.8 | 1.9 | 115.0 | 86.5 |
| Cost of Revenue | 41.8 | 44.9 | 76.9 | 79.1 | 64.3 |
| Gross Profit | 27.8 | 26.9 | (75.0) | 35.9 | 22.2 |
| Operating Expenses | |||||
| Research & Development | 1.9 | 2.1 | 0.3 | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 3.6 | 2.0 | 5.0 | 12.9 | 4.6 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.1 | 0.0 | 0.1 | 0.5 | 0.8 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.9 | 0.5 | 0.7 | 2.1 | - |
| Net Income From Continuing Ops | 2.6 | 1.5 | 1.8 | 10.4 | 4.2 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.06 | 0.04 | 0.04 | 0.26 | - |
| EPS Diluted | 0.06 | 0.04 | 0.04 | 0.26 | - |
| Shares Basic | 41.6 | 41.6 | |||
| Supplementary Data | |||||
| EBITDA | 3.8 | 2.1 | 5.2 | 13.1 | 4.8 |
| EBIT | 3.6 | 2.0 | 5.0 | 12.9 | 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | 2.2 | - | - | - | 2.0 |
| General & Administrative | 4.2 | 3.4 | 3.4 | 4.4 | 4.2 | 4.4 | 3.9 | 4.1 | 4.1 | 4.2 | 2.7 | 3.3 | 3.0 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.1 | 6.0 | 5.3 | 6.7 | 6.9 | 6.3 | 6.6 | 7.9 | 6.5 | 7.4 | 4.8 | 5.8 | 4.9 |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | (0.1) | 0.1 | (0.0) | 0.1 | 0.6 | (3.4) | 0.1 | 0.1 | 0.0 | (0.2) | (0.1) | (0.1) |
| Pre-Tax Income | (1.2) | 2.6 | 1.9 | 0.1 | (2.6) | (2.2) | (3.1) | 3.6 | 4.1 | 4.7 | 5.1 | 2.2 | 0.6 |
| (1.0) |
| 2.0 |
| 1.5 |
| 0.1 |
| (2.1) |
| (1.7) |
| (2.5) |
| 2.8 |
| 3.2 |
| 3.8 |
| 4.0 |
| 2.1 |
| 0.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.0) | 2.0 | 1.5 | 0.1 | (2.1) | (1.7) | (2.5) | 2.8 | 3.2 | 3.8 | 4.0 | 2.1 | 0.5 |
| Net Income Attributable To Parent | (1.0) | 2.0 | 1.5 | 0.1 | (2.1) | (1.7) | (2.5) | 2.8 | 3.2 | 3.8 | 4.0 | 2.1 | 0.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.0) | 2.0 | 1.5 | 0.1 | (2.1) | (1.7) | (2.5) | 2.8 | 3.2 | 3.8 | 4.0 | 2.1 | 0.5 |
| - |
| 0.04 |
| 0.00 |
| (0.05) |
| - |
| (0.06) |
| 0.07 |
| 0.08 |
| - |
| 0.10 |
| 0.05 |
| 0.01 |
| Shares Basic | 41.6 | - | 41.5 | 41.6 | 41.5 | - | 41.3 | 41.3 | 40.0 | - | 40.0 | 40.0 | 40.0 |
| Shares Diluted | 41.6 | - | 41.6 | 41.6 | 41.5 | - | 41.3 | 41.4 | 40.0 | - | 40.0 | 40.0 | 40.0 |
| 2.8 |
| 1.8 |
| 0.1 |
| (2.7) |
| (2.8) |
| 0.3 |
| 3.6 |
| 4.0 |
| 4.7 |
| 5.2 |
| 2.3 |
| 0.7 |
| - |
| - |
| 9.8 |
| 8.7 |
| General & Administrative | 15.5 | 15.5 | 16.5 | 13.2 | 8.9 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 24.2 | 25.0 | 27.4 | 23.0 | 17.6 |
| - |
| - |
| - |
| Other Non-Operating Income | (0.2) | 0.0 | (2.6) | (0.4) | (0.4) |
| Pre-Tax Income | 3.5 | 2.0 | 2.4 | 12.5 | 4.2 |
| - |
| - |
| - |
| - |
| Net Income | 2.6 | 1.5 | 1.8 | 10.4 | 4.2 |
| Net Income Attributable To Parent | 2.6 | 1.5 | 1.8 | 10.4 | 4.2 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 2.6 | 1.5 | 1.8 | 10.4 | 4.2 |
| 41.0 |
| 40.0 |
| - |
| Shares Diluted | 41.6 | 41.6 | 41.2 | 40.0 | - |