| (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 | 19.5 | 11.6 | 9.3 | 21.0 | 12.4 | 7.5 | 10.0 | 8.9 | 24.6 | 47.4 | 22.8 | 33.3 | 15.2 | 13.6 | 14.5 | 23.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | 1.0 | 0.9 | 0.9 | 0.9 | 0.7 | 0.6 | 4.3 | 5.5 |
| Gross Profit | - | - | - | - | - | - | - | - | 23.5 | 46.4 | 21.9 | 32.4 | 14.5 | 12.9 | 10.2 | 17.6 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (4.5) | (7.4) | (5.0) | 9.6 | 1.6 | (2.6) | (0.8) | (4.0) | 12.0 | 23.5 | 9.3 | 19.9 | (0.5) | (1.3) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | (2.3) | (2.5) | 0.0 | 0.0 | 0.0 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5.0 | (5.0) | - | - | - | 0.0 | 0.0 | - | (0.1) | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.54) | (0.38) | (0.15) | 0.09 | (0.18) | - | - | - | - | - | - | - | - | - | 0.27 | 1.99 |
| Supplementary Data | ||||||||||||||||
| EBITDA | (3.4) | (6.6) | (4.2) | 10.7 | 2.9 | (1.2) | 0.7 | (2.4) | 13.9 | 26.5 | 11.6 | 22.4 | 2.3 | 2.0 | (3.3) | 4.2 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.8 | 1.8 |
| General & Administrative | 4.7 | 4.3 | 4.0 | 2.8 | 2.6 | 2.4 | 2.3 | 2.9 | 2.5 | 2.2 | 2.2 | 2.0 | 3.0 | 3.1 | 6.3 | 8.6 |
| Depreciation & Amortization | 1.1 | 0.7 | 0.8 | 1.1 | 1.3 | 1.4 | 1.5 | 1.6 | 1.9 | 3.0 | 2.3 | 2.5 | 2.9 | 3.2 | 4.0 | 8.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | 6.5 | 6.2 | 5.6 | 4.7 | 5.4 | 14.9 | 12.6 | 23.9 | 13.5 | 13.4 | 15.8 | 14.8 | 21.8 | 27.4 |
| (7.3) |
| (4.3) |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 2.6 | 2.4 | 7.4 |
| Income From Equity Investments | 0.0 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.1 | 0.9 | 0.7 | 0.1 | 0.0 | 0.9 | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | (3.0) | (3.8) | (9.7) | - |
| (0.3) |
| Net Income From Continuing Ops | (10.6) | (7.4) | (3.1) | 1.8 | (3.2) | (2.3) | (7.0) | 0.3 | 10.9 | 21.8 | 6.8 | 17.6 | (3.0) | (3.8) | (9.6) | (11.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (10.6) | (7.4) | (3.1) | 1.8 | (3.4) | (2.6) | (10.4) | 0.5 | 10.9 | 21.8 | 6.8 | 17.6 | (1.2) | - | - | - |
| Net Income Attributable To Parent | (10.6) | (7.4) | (3.1) | 1.8 | (3.4) | (2.6) | (10.4) | 0.5 | 10.9 | 21.8 | 6.8 | 17.6 | (1.2) | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (10.6) | (7.4) | (3.1) | 1.8 | (3.4) | (2.6) | (10.4) | 0.5 | 10.9 | 21.8 | 6.8 | 17.6 | (1.2) | (4.6) | 5.1 | 24.8 |
| EPS Diluted | - | (0.38) | (0.15) | - | - | - | - | - | - | - | - | - | - | - | 0.27 | 1.99 |
| Shares Basic | 19.7 | 19.6 | 19.6 | 19.4 | 19.4 | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | 19.7 | 19.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (4.5) | (7.4) | (5.0) | 9.6 | 1.6 | (2.6) | (0.8) | (4.0) | 12.0 | 23.5 | 9.3 | 19.9 | (0.5) | (1.3) | (7.3) | (4.3) |