| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||||
| Revenues | 8.1 | (5.9) | 18.8 | 14.1 | 5.2 | (15.0) | 13.7 | 13.2 | 12.7 | 13.2 | 13.7 | 17.2 | 16.8 | 18.2 | 18.8 | 18.3 | |||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 35.1 | 32.2 | 24.6 | 60.9 | 72.4 | 62.0 | 51.9 | 58.3 | 37.0 | 27.5 |
| Cost of Revenue | 17.3 | 16.2 | 23.9 | 42.9 | 52.0 | 42.3 | 35.5 | 38.9 | 25.7 | 18.9 |
| Gross Profit | 17.8 | 16.0 | 0.6 | 18.0 | 20.4 | 19.6 | 16.4 | 19.4 | 11.3 | 8.7 |
| Operating Expenses | ||||||||||
| Research & Development | 5.0 | 5.4 | 3.5 | 4.3 | 4.7 | 4.0 | 4.3 | 4.8 | 4.0 | 2.7 |
| Selling General & Administrative | 7.9 | 7.4 | 7.2 | |||||||
| Operating Income | ||||||||||
| Operating Income | (1.7) | (3.4) | (15.7) | (7.9) | 1.6 | 1.7 | (0.4) | (0.8) | (3.2) | (0.5) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 0.0 | 0.0 | 0.1 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.9 | 4.4 | 0.6 | (0.6) | 0.2 | (1.4) | (0.4) |
| Net Income From Continuing Ops | (1.2) | (3.1) | (15.2) | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.27 | 0.23 | (0.65) | (0.32) | (0.11) | 0.13 | 0.00 | (0.06) | (0.09) | 0.02 |
| EPS Diluted | 0.27 | 0.22 | (0.65) | (0.32) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (1.0) | (2.6) | (14.7) | (6.8) | 2.6 | 2.7 | 0.5 | (0.1) | (1.8) | 0.4 |
| EBIT | (1.7) | (3.4) | (15.7) | (7.9) | ||||||
| 17.1 |
| 17.8 |
| 16.0 |
| 14.9 |
| 13.3 |
| 13.9 |
| 13.0 |
| 11.6 |
| 13.4 |
| 18.4 |
| 14.9 |
| 14.9 |
| 10.1 |
| 14.4 |
| 9.6 |
| 5.9 |
| 7.1 |
| 7.1 |
| 6.7 |
| 7.5 |
| 6.3 |
| Cost of Revenue | 3.9 | (8.4) | 12.1 | 9.7 | 2.8 | (10.3) | 15.4 | 9.9 | 8.9 | 8.7 | 10.1 | 12.4 | 11.7 | 13.3 | 13.7 | 13.1 | 11.9 | 12.7 | 10.5 | 10.3 | 8.9 | 9.1 | 8.1 | 8.3 | 10.0 | 11.9 | 9.9 | 9.5 | 7.6 | 10.1 | 6.5 | 4.3 | 4.9 | 5.1 | 4.7 | 4.8 | 4.3 |
| Gross Profit | 4.2 | 2.5 | 6.7 | 4.4 | 2.4 | (4.7) | (1.7) | 3.3 | 3.7 | 4.4 | 3.7 | 4.8 | 5.1 | 5.0 | 5.1 | 5.2 | 5.1 | 5.0 | 5.5 | 4.7 | 4.4 | 4.8 | 4.9 | 3.3 | 3.4 | 6.5 | 5.0 | 5.4 | 2.4 | 4.3 | 3.2 | 1.6 | 2.2 | 1.9 | 2.0 | 2.7 | 2.1 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||
| Research & Development | 0.8 | 1.3 | 1.4 | 1.5 | 1.2 | 0.6 | 1.0 | 0.9 | 1.0 | 1.1 | 1.1 | 1.0 | 1.2 | 1.1 | 1.2 | 1.3 | 1.2 | 1.2 | 1.0 | 1.0 | 0.8 | 1.1 | 1.0 | 1.0 | 1.2 | 1.3 | 1.0 | 1.2 | 1.3 | 1.2 | 0.9 | 1.0 | 1.0 | 0.9 | 0.6 | 0.6 | 0.6 |
| Selling General & Administrative | 2.4 | 0.7 | 2.3 | 2.4 | 1.9 | 0.6 | 2.1 | 2.4 | 2.1 | 2.0 | 1.9 | 3.1 | 2.3 | 1.8 | 1.9 | 1.8 | |||||||||||||||||||||
| Selling & Marketing | 1.6 | 0.3 | 2.3 | 2.3 | 1.6 | (0.6) | 2.0 | 2.3 | 1.9 | 1.7 | 1.7 | 1.5 | 1.8 | 1.7 | 1.9 | 1.7 | 1.5 | ||||||||||||||||||||
| General & Administrative | - | - | 2.3 | 2.4 | - | - | 2.1 | 2.4 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | - | - | - | 0.3 | - | - | - | |||||||||||||||||||||
| Amortization of Intangibles | 0.0 | - | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Operating Expenses | 4.8 | 2.3 | 6.1 | 6.2 | 4.7 | 0.7 | 5.0 | 5.6 | 5.0 | 4.8 | 7.6 | 8.2 | 5.3 | 4.6 | 4.9 | 4.8 | |||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Income | (0.7) | 0.2 | 0.6 | (1.8) | (2.4) | (5.4) | (6.7) | (2.3) | (1.3) | (0.3) | (4.0) | (3.4) | (0.2) | 0.4 | 0.2 | 0.4 | 0.7 | (0.1) | 1.0 | 0.5 | 0.3 | 0.5 | 1.0 | (0.4) | (1.5) | 1.8 | 0.4 | (1.0) | (2.0) | (1.1) | (0.3) | (1.1) | (0.7) | (0.7) | (0.1) | 0.2 | 0.2 |
| Non-Operating | |||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | (0.0) | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | |||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Operating Income | 0.3 | 0.2 | (0.0) | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 1.4 | 0.1 | 0.5 | 0.0 | 0.0 | 0.1 | ||||||||||||||||||||
| Pre-Tax Income | (0.4) | 0.5 | 0.5 | (1.8) | (2.3) | (5.2) | (6.6) | (2.1) | (1.1) | (0.2) | (3.4) | (2.0) | (0.1) | 0.9 | 0.2 | 0.4 | |||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | (0.6) | 0.3 | 0.2 | 0.1 | (0.6) | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 | 0.4 | 0.3 | 4.1 | 0.0 | 0.1 | 0.2 | 0.3 | (0.0) | 0.2 | 0.1 | 0.2 | 0.1 | (0.4) | (0.5) | 0.8 | (0.1) | 0.6 | (1.1) | (0.7) | (1.4) | 0.6 | 0.2 | (0.5) | 0.0 | 0.1 | 0.0 |
| Net Income From Continuing Ops | (0.4) | 0.9 | 0.3 | (2.0) | (2.3) | (4.7) | (6.8) | (2.3) | (1.3) | (0.3) | (3.6) | (2.4) | (0.4) | (3.3) | 0.1 | 0.3 | 0.6 | ||||||||||||||||||||
| Net Income From Discontinued Ops | (0.2) | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Net Income | (0.5) | 8.9 | 0.3 | (2.0) | (2.0) | (3.1) | (6.8) | (2.3) | (1.3) | (0.3) | (3.6) | (2.4) | (0.4) | (3.3) | 0.1 | 0.3 | 0.6 | ||||||||||||||||||||
| Net Income Attributable To Parent | (0.5) | 8.9 | 0.3 | (2.0) | (2.0) | (3.1) | (6.8) | (2.3) | (1.3) | (0.3) | (3.6) | (2.4) | (0.4) | (3.3) | 0.1 | 0.3 | |||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Net Income To Common Shareholders | (0.5) | 8.9 | 0.3 | (2.0) | (2.0) | (3.1) | (6.8) | (2.3) | (1.3) | (0.3) | (3.6) | (2.4) | (0.4) | (3.3) | 0.1 | ||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.02) | - | 0.01 | (0.09) | (0.09) | - | (0.32) | (0.11) | (0.06) | - | (0.18) | (0.12) | (0.02) | - | 0.01 | 0.02 | 0.03 | - | 0.05 | 0.09 | 0.00 | - | 0.05 | 0.00 | (0.07) | - | 0.03 | (0.11) | (0.07) | - | 0.10 | (0.12) | (0.08) | - | (0.02) | 0.05 | 0.01 |
| EPS Diluted | (0.02) | - | 0.01 | (0.09) | (0.09) | - | (0.32) | (0.11) | (0.06) | - | (0.18) | (0.12) | (0.02) | - | 0.01 | 0.02 | 0.03 | - | |||||||||||||||||||
| Shares Basic | 24.7 | - | 22.0 | 21.7 | 21.4 | - | 21.0 | 20.9 | 20.7 | - | 20.6 | 20.4 | 20.3 | - | 20.0 | 19.9 | 18.9 | - | |||||||||||||||||||
| Shares Diluted | 24.7 | - | 22.8 | 21.7 | 22.0 | - | 21.0 | 20.9 | 20.7 | - | 20.6 | 20.4 | 20.3 | - | 21.1 | 21.2 | 19.8 | - | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| EBITDA | (0.5) | 0.3 | 0.8 | (1.6) | (2.1) | (5.2) | (6.5) | (2.0) | (1.0) | - | - | - | 0.1 | - | - | - | 0.9 | - | - | - | 0.5 | - | - | - | (1.3) | - | - | - | (1.6) | - | - | - | (0.4) | - | - | - | 0.4 |
| EBIT | (0.7) | 0.2 | 0.6 | (1.8) | (2.4) | (5.4) | (6.7) | (2.3) | (1.3) | (0.3) | (4.0) | (3.4) | (0.2) | 0.4 | 0.2 | 0.4 | 0.7 | (0.1) | 1.0 | ||||||||||||||||||
| 9.3 |
| 7.3 |
| 7.7 |
| 8.4 |
| 8.5 |
| 6.5 |
| 3.5 |
| Selling & Marketing | 6.5 | 6.6 | 5.6 | 6.7 | 6.8 | 6.2 | 4.1 | 5.1 | 4.0 | 2.9 |
| General & Administrative | - | 7.4 | 7.2 | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.7 | 0.8 | 0.9 | 1.1 | 1.0 | 0.9 | 0.9 | 0.7 | 1.4 | 0.8 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.6 | 0.7 | 1.0 | 0.6 | 0.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 19.5 | 19.4 | 16.3 | 25.9 | 18.8 | 17.9 | 16.9 | 20.2 | 14.5 | 9.1 |
| 0.2 |
| 0.5 |
| 0.6 |
| 0.2 |
| 0.1 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.5 | 0.3 | 0.5 | 2.1 | 0.6 | 1.2 | (0.2) | 0.1 | 0.2 | (0.2) |
| Pre-Tax Income | (1.2) | (3.1) | (15.2) | (5.8) | 2.2 | 2.9 | (0.6) | (0.7) | (3.0) | (0.6) |
| (6.7) |
| (2.2) |
| 2.3 |
| (0.0) |
| (0.9) |
| (1.6) |
| (0.2) |
| Net Income From Discontinued Ops | - | 8.2 | 1.5 | - | - | - | - | - | - | - |
| Net Income | 6.6 | 5.1 | (13.6) | (6.7) | (2.2) | 2.3 | (0.0) | (0.9) | (1.6) | (0.2) |
| Net Income Attributable To Parent | 6.6 | 5.1 | (13.6) | (6.7) | (2.2) | 2.3 | (0.0) | (0.9) | (1.1) | 0.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | (0.4) | (0.3) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6.6 | 5.1 | (13.6) | (6.7) | (2.2) | 2.3 | (0.0) | (0.9) | (1.1) | 0.1 |
| (0.11) |
| 0.12 |
| 0.00 |
| (0.06) |
| (0.09) |
| 0.01 |
| Shares Basic | 24.7 | 22.4 | 21.0 | 20.9 | 19.7 | 18.3 | 16.5 | 15.1 | 12.6 | 5.4 |
| Shares Diluted | 24.7 | 23.2 | 21.4 | 20.9 | 19.7 | 19.5 | 16.5 | 15.1 | 12.6 | 10.7 |
| 1.6 |
| 1.7 |
| (0.4) |
| (0.8) |
| (3.2) |
| (0.5) |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.6 |
| 2.2 |
| 2.2 |
| 1.8 |
| 1.9 |
| 2.5 |
| 2.0 |
| 2.2 |
| 2.2 |
| 2.0 |
| 2.8 |
| 1.6 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.7 |
| 2.0 |
| 1.6 |
| 1.5 |
| 1.2 |
| 1.0 |
| 1.1 |
| 0.8 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.2 |
| 1.1 |
| 1.4 |
| 1.0 |
| 0.7 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 5.1 |
| 4.5 |
| 4.1 |
| 4.2 |
| 4.3 |
| 3.9 |
| 3.7 |
| 4.9 |
| 4.7 |
| 4.6 |
| 6.4 |
| 4.4 |
| 5.4 |
| 3.5 |
| 2.8 |
| 2.9 |
| 2.7 |
| 2.1 |
| 2.4 |
| 1.9 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 1.4 |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| 0.1 |
| 0.1 |
| (0.1) |
| (0.0) |
| 0.2 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.7 |
| (0.1) |
| 1.0 |
| 1.9 |
| 0.1 |
| 0.5 |
| 0.9 |
| (0.5) |
| (1.6) |
| 1.9 |
| 0.5 |
| (1.0) |
| (2.0) |
| (0.9) |
| (0.3) |
| (1.1) |
| (0.7) |
| (0.8) |
| (0.2) |
| 0.2 |
| 0.1 |
| (0.4) |
| 1.0 |
| 1.7 |
| 0.0 |
| 0.2 |
| 0.9 |
| (0.0) |
| (1.1) |
| 1.1 |
| 0.5 |
| (1.6) |
| (0.9) |
| (0.2) |
| 1.1 |
| (1.6) |
| (0.9) |
| (0.2) |
| (0.2) |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| 1.0 |
| 1.7 |
| 0.0 |
| 0.2 |
| 0.9 |
| (0.0) |
| (1.1) |
| 1.1 |
| 0.5 |
| (1.6) |
| (0.9) |
| (0.2) |
| 1.1 |
| (1.6) |
| (0.9) |
| (0.2) |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.6 |
| (0.4) |
| 1.0 |
| 1.7 |
| 0.0 |
| 0.2 |
| 0.9 |
| (0.0) |
| (1.1) |
| 1.1 |
| 0.5 |
| (1.6) |
| (0.9) |
| (0.1) |
| 1.3 |
| (1.5) |
| (0.8) |
| (0.1) |
| (0.1) |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.6 |
| (0.4) |
| 1.0 |
| 1.7 |
| 0.0 |
| 0.2 |
| 0.9 |
| (0.0) |
| (1.1) |
| 1.1 |
| 0.5 |
| (1.6) |
| (0.9) |
| (0.1) |
| 1.3 |
| (1.5) |
| (0.8) |
| (0.1) |
| (0.1) |
| 0.3 |
| 0.1 |
| 0.05 |
| 0.09 |
| 0.00 |
| - |
| 0.05 |
| 0.00 |
| (0.07) |
| - |
| 0.03 |
| (0.11) |
| (0.07) |
| - |
| 0.09 |
| (0.12) |
| (0.08) |
| - |
| (0.02) |
| 0.03 |
| 0.01 |
| 18.6 |
| 18.5 |
| 17.3 |
| - |
| 16.6 |
| 16.5 |
| 16.3 |
| - |
| 15.8 |
| 14.4 |
| 14.2 |
| - |
| 13.2 |
| 12.8 |
| 10.1 |
| - |
| 5.4 |
| 5.4 |
| 5.4 |
| 20.0 |
| 19.7 |
| 18.6 |
| - |
| 17.0 |
| 16.5 |
| 16.3 |
| - |
| 16.4 |
| 14.4 |
| 14.2 |
| - |
| 14.5 |
| 12.8 |
| 10.1 |
| - |
| 5.4 |
| 9.7 |
| 9.8 |
| 0.5 |
| 0.3 |
| 0.5 |
| 1.0 |
| (0.4) |
| (1.5) |
| 1.8 |
| 0.4 |
| (1.0) |
| (2.0) |
| (1.1) |
| (0.3) |
| (1.1) |
| (0.7) |
| (0.7) |
| (0.1) |
| 0.2 |
| 0.2 |