| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 6.5 | 7.5 | 7.0 | 6.6 | 7.1 | 22.2 | 0.0 | 0.0 | 6.3 | 22.3 | 0.0 | 0.2 | 6.9 | - | - | - | - |
| Cost of Revenue | 5.6 | 5.7 | 6.1 | 5.0 | 4.8 | 6.3 | 6.0 | 4.8 | 5.5 | 6.3 | 4.8 | 5.3 | 5.2 | - | - | - | - |
| Gross Profit | 1.0 | 1.8 | 0.9 | 1.6 | 2.3 | 15.9 | (6.0) | (4.8) | 0.7 | 16.1 | (4.7) | (5.1) | 1.7 | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (0.8) | 0.3 | (1.2) | (0.1) | 0.5 | (1.4) | 0.1 | 0.2 | (1.4) | 0.1 | 0.5 | 0.8 | 0.2 | (0.0) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | 0.0 | (0.1) | (0.1) | 0.0 | (0.3) | (0.9) | 0.0 | 0.1 | 0.0 | - | 0.1 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.02) | - | (0.04) | (0.01) | 0.01 | - | 0.00 | 0.01 | (0.03) | - | 0.01 | 0.02 | 0.00 | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (0.2) | 0.9 | (0.6) | 0.5 | 1.2 | (0.8) | 0.8 | 0.8 | (0.7) | 0.7 | 1.2 | 1.4 | 0.9 | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 27.5 | 28.1 | 28.4 | 29.4 | 27.8 |
| Cost of Revenue | 22.3 | 21.6 | 22.7 | 21.5 | 21.7 |
| Gross Profit | 5.2 | 6.5 | 5.7 | 7.9 | 6.1 |
| Operating Expenses | |||||
| Research & Development | - | 0.6 | 1.0 | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (1.8) | (0.5) | (2.6) | 1.5 | (0.5) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | 0.4 | (0.5) | (0.7) | (0.2) |
| Net Income From Continuing Ops | (3.0) | (1.8) | (2.5) | 2.0 | (0.4) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.08) | (0.05) | (0.07) | 0.06 | (0.01) |
| EPS Diluted | (0.08) | (0.05) | (0.07) | 0.06 | (0.01) |
| Shares Basic | 37.0 | 36.9 | |||
| Supplementary Data | |||||
| EBITDA | 0.6 | 2.1 | 0.2 | 4.3 | 2.6 |
| EBIT | (1.8) | (0.5) | (2.6) | 1.5 | (0.5) |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.7 | 1.4 | 2.1 | 1.7 | 1.8 | 2.4 | 1.7 | 2.0 | 2.1 | 1.9 | 1.3 | 1.6 | 1.5 | - | - | - | - |
| Depreciation & Amortization | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 |
| (0.2) |
| (0.1) |
| (0.2) |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | 0.2 | (0.1) | 0.1 | (0.2) | (0.1) | (0.1) | - | - | - | 0.0 |
| Pre-Tax Income | (0.9) | 0.1 | (1.4) | (0.3) | 0.3 | (1.7) | (0.1) | 0.3 | (1.5) | 0.1 | 0.4 | 0.7 | 0.1 | (1.2) | 0.5 | 0.1 | 0.0 |
| 0.0 |
| - |
| Net Income From Continuing Ops | (0.9) | (0.3) | (1.4) | (0.3) | 0.3 | (1.5) | (0.0) | 0.3 | (1.2) | 1.0 | 0.4 | 0.6 | 0.1 | (0.7) | 0.3 | 0.1 | (0.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.9) | (0.3) | (1.4) | (0.3) | 0.3 | (1.5) | (0.0) | 0.3 | (1.2) | 1.0 | 0.4 | 0.6 | 0.1 | (0.7) | 0.3 | 0.1 | (0.2) |
| Net Income Attributable To Parent | (0.9) | (0.3) | (1.4) | (0.3) | 0.3 | (1.5) | (0.0) | 0.3 | (1.2) | 1.0 | 0.4 | 0.6 | 0.1 | (0.7) | 0.3 | 0.1 | (0.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.9) | (0.3) | (1.4) | (0.3) | 0.3 | (1.5) | (0.0) | 0.3 | (1.2) | 1.0 | 0.4 | 0.6 | 0.1 | (0.7) | 0.3 | 0.1 | (0.2) |
| - |
| EPS Diluted | (0.02) | - | (0.04) | (0.01) | 0.01 | - | 0.00 | 0.01 | (0.03) | - | 0.01 | 0.02 | 0.00 | - | - | - | - |
| Shares Basic | 37.0 | - | 36.9 | 36.9 | 36.9 | - | 36.7 | 36.7 | 36.7 | - | 31.6 | 31.6 | 31.6 | - | - | - | - |
| Shares Diluted | 37.0 | - | 36.9 | 36.9 | 36.9 | - | 36.7 | 36.7 | 36.7 | - | 31.6 | 31.6 | 31.6 | - | - | - | - |
| - |
| EBIT | (0.8) | 0.3 | (1.2) | (0.1) | 0.5 | (1.4) | 0.1 | 0.2 | (1.4) | 0.1 | 0.5 | 0.8 | 0.2 | (0.0) | (0.2) | (0.1) | (0.2) |
| - |
| - |
| - |
| - |
| General & Administrative | 7.0 | 7.0 | 8.3 | 6.4 | 6.7 |
| Depreciation & Amortization | 2.4 | 2.6 | 2.8 | 2.8 | 3.1 |
| Amortization of Intangibles | - | - | - | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | 0.8 |
| - |
| - |
| - |
| Other Non-Operating Income | (0.8) | (0.8) | (0.4) | (0.3) | (0.1) |
| Pre-Tax Income | (2.6) | (1.4) | (3.0) | 1.3 | (0.6) |
| - |
| - |
| - |
| - |
| Net Income | (3.0) | (1.8) | (2.5) | 2.0 | (0.4) |
| Net Income Attributable To Parent | (3.0) | (1.8) | (2.5) | 2.0 | (0.4) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (3.0) | (1.8) | (2.5) | 2.0 | (0.4) |
| 36.7 |
| 32.4 |
| 31.6 |
| Shares Diluted | 37.0 | 36.9 | 36.7 | 32.4 | 31.6 |