| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | 24.2 | 17.3 | 16.4 | 15.4 | 16.9 | 14.4 | 16.7 | 14.0 | 16.3 | 11.6 | 12.5 | 15.6 | 13.5 | 13.9 | 13.9 | 12.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 73.3 | 62.0 | 56.0 | 54.1 | 53.6 | 46.3 | 60.0 | 51.1 | 111.2 | 114.6 | 145.9 | 162.1 | - | 176.4 | 193.3 | 211.7 | 175.7 |
| Cost of Revenue | 50.6 | 44.4 | 39.5 | 37.6 | 35.7 | 33.1 | 41.3 | 34.9 | 84.7 | 84.6 | 103.1 | 113.1 | - | 125.9 | 138.5 | 141.8 | 124.1 |
| Gross Profit | 22.7 | 17.6 | 16.5 | 16.5 | 17.9 | 13.2 | 18.7 | 16.2 | 26.5 | 30.0 | 42.8 | 49.0 | - | 50.6 | 54.7 | 69.9 | 51.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 13.5 | 9.4 | 8.4 | 10.0 | 11.4 | 5.5 | 10.7 | 7.2 | 1.3 | (2.0) | 21.0 | 23.4 | - | 20.3 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 3.8 | 3.6 | 2.0 | 0.3 | 3.3 | 2.1 | 3.9 | 1.8 | (18.2) | (0.7) | 2.5 | 2.7 | - | 3.9 | 4.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.56 | 0.29 | 0.37 | 0.52 | 0.41 | 0.24 | 0.47 | 5.60 | 1.02 | 0.46 | 0.89 | 0.96 | - | 0.82 | 1.13 | 1.58 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 15.4 | 11.2 | 9.8 | 11.1 | 12.5 | 6.7 | 12.3 | 9.0 | 3.1 | (0.2) | 24.4 | 27.0 | - | 24.5 | 31.1 | 47.4 | |
| 12.5 |
| 13.9 |
| 13.6 |
| 13.6 |
| 14.4 |
| 10.4 |
| 9.3 |
| 12.2 |
| 15.5 |
| 15.8 |
| 13.7 |
| 15.0 |
| 16.7 |
| 12.9 |
| 11.2 |
| 10.4 |
| 62.2 |
| 10.2 |
| 11.4 |
| 27.4 |
| 27.6 |
| 26.5 |
| 29.1 |
| 31.5 |
| Cost of Revenue | 17.3 | 11.4 | 11.3 | 10.7 | 12.0 | 10.6 | 12.0 | 9.9 | - | 8.5 | 8.4 | 10.7 | 9.7 | 9.4 | 9.8 | 8.7 | - | 10.0 | 9.2 | 8.1 | 10.1 | 7.8 | 6.6 | 8.5 | 10.5 | 10.8 | 9.9 | 10.1 | 10.8 | 8.6 | 8.1 | 7.5 | 48.2 | 7.3 | 8.1 | 21.1 | 20.2 | 19.8 | 21.8 | 22.7 |
| Gross Profit | 6.9 | 5.9 | 5.1 | 4.7 | 5.0 | 3.8 | 4.8 | 4.1 | - | 3.2 | 4.1 | 4.8 | 3.9 | 4.4 | 4.1 | 4.1 | - | 3.8 | 4.4 | 5.5 | 4.3 | 2.6 | 2.6 | 3.7 | 5.0 | 5.0 | 3.8 | 4.8 | 5.9 | 4.3 | 3.1 | 2.9 | 14.0 | 3.0 | 3.2 | 6.3 | 7.4 | 6.6 | 7.2 | 8.8 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 2.3 | 2.3 | 2.3 | 2.3 | 2.1 | 2.0 | 2.1 | 2.0 | - | 1.8 | 1.9 | 2.6 | 1.6 | 1.5 | 1.7 | 1.6 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 4.6 | 3.6 | 2.8 | 2.4 | 2.9 | 1.8 | 2.6 | 2.1 | - | 1.4 | 2.2 | 2.2 | 2.2 | 2.9 | 2.4 | 2.5 | - | 2.2 | 2.8 | 3.8 | 1.4 | 1.0 | 1.1 | 2.0 | 2.9 | 3.1 | 1.9 | 2.9 | 3.1 | 2.3 | 1.0 | 0.8 | (0.4) | 0.5 | 1.0 | 0.2 | (9.4) | 1.9 | 2.1 | 3.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 5.0 | 4.0 | 3.2 | 2.8 | 3.2 | 2.1 | 2.8 | 1.4 | - | 1.6 | 2.4 | 2.5 | 2.6 | 3.2 | 2.6 | 2.6 | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.2 | 1.0 | 0.8 | 0.7 | 1.9 | 0.6 | 0.8 | 0.4 | - | 0.4 | 0.6 | 0.7 | (2.1) | 1.0 | 0.7 | 0.7 | - | 0.6 | 0.8 | 1.2 | 0.5 | 0.4 | 0.5 | 0.7 | 1.0 | 1.1 | 0.7 | 1.1 | 1.3 | 0.6 | (0.4) | 0.3 | (17.7) | 0.2 | 0.3 | (0.9) | (1.5) | 0.1 | 0.2 | 0.5 |
| Net Income From Continuing Ops | 3.8 | 3.0 | 2.4 | 2.1 | 1.2 | 1.6 | 2.1 | 1.0 | - | 1.2 | 1.7 | 1.9 | 4.7 | 2.2 | 1.9 | 1.9 | - | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 3.8 | 3.0 | 2.4 | 2.1 | 1.2 | 1.6 | 2.1 | 1.0 | - | 1.2 | 1.7 | 1.9 | 4.7 | 2.2 | 1.9 | 1.9 | - | |||||||||||||||||||||||
| Net Income Attributable To Parent | 3.8 | 3.0 | 2.4 | 2.1 | 1.2 | 1.6 | 2.1 | 1.0 | - | 1.2 | 1.7 | 1.9 | 4.7 | 2.2 | 1.9 | 1.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 3.8 | 3.0 | 2.4 | 2.1 | 1.2 | 1.6 | 2.1 | 1.0 | - | 1.2 | 1.7 | 1.9 | 4.7 | 2.2 | 1.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.15 | 0.12 | 0.10 | - | 0.08 | 0.10 | 0.05 | - | 0.06 | 0.09 | 0.09 | - | 0.11 | 0.09 | 0.09 | - | 0.09 | 0.10 | 0.13 | - | 0.05 | 0.05 | 0.10 | - | 0.12 | 0.10 | 0.13 | - | 0.18 | 0.13 | 0.16 | - | 0.04 | 0.03 | 0.07 | - | 0.09 | 0.10 | 0.15 |
| EPS Diluted | - | 0.15 | 0.12 | 0.10 | - | 0.08 | 0.10 | 0.05 | - | 0.06 | 0.09 | 0.09 | - | 0.11 | 0.09 | 0.09 | - | 0.08 | ||||||||||||||||||||||
| Shares Basic | - | 19.9 | 19.9 | 19.9 | - | 20.0 | 20.2 | 20.3 | - | 20.3 | 20.3 | 20.5 | - | 20.5 | 20.5 | 20.5 | - | 20.5 | ||||||||||||||||||||||
| Shares Diluted | - | 20.1 | 20.0 | 20.0 | - | 20.1 | 20.3 | 20.4 | - | 20.4 | 20.3 | 20.5 | - | 20.5 | 20.5 | 20.5 | - | 20.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | 2.9 | - | - | - | 2.5 | - | - | - | 2.5 | - | - | - | 2.7 | - | - | - | 4.0 | - | - | - | 2.3 | - | - | - | 3.2 | - | - | - | 1.2 | - | - | - | 1.0 | - | - | - | 4.2 |
| EBIT | 4.6 | 3.6 | 2.8 | 2.4 | 2.9 | 1.8 | 2.6 | 2.1 | - | 1.4 | 2.2 | 2.2 | 2.2 | 2.9 | 2.4 | 2.5 | - | 2.2 | 2.8 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | 9.2 | 8.2 | 8.2 | 6.5 | 6.2 | 6.1 | 7.9 | 9.0 | 9.9 | 10.3 | 21.2 | 24.4 | - | 26.6 | 28.2 | 27.9 | 24.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1.9 | 1.9 | 1.4 | 1.1 | 1.1 | 1.2 | 1.5 | 1.8 | 1.8 | 1.9 | 3.4 | 3.6 | 2.0 | 4.3 | 5.9 | 6.7 | 7.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 25.2 |
| 40.7 |
| 27.1 |
| - |
| Interest Expense | - | - | - | - | - | - | 0.0 | 0.0 | 2.3 | 1.4 | 1.7 | 1.4 | - | 0.0 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 15.0 | 9.5 | 9.4 | 11.0 | 11.8 | 7.3 | 14.1 | 8.1 | 0.3 | (1.8) | 20.5 | 22.8 | - | 20.9 | 27.7 | 41.3 | 28.2 |
| 8.7 |
| 2.8 |
| Net Income From Continuing Ops | 11.3 | 5.9 | 7.5 | 10.7 | 8.5 | 5.2 | 10.2 | 6.3 | 18.5 | (1.1) | 18.0 | 20.0 | - | 17.0 | 23.4 | 32.6 | 25.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 11.3 | 5.9 | 7.5 | 10.7 | 8.5 | 4.9 | 9.6 | 113.5 | 20.6 | 9.3 | 18.0 | 20.0 | - | 17.0 | 23.4 | 32.6 | 25.4 |
| Net Income Attributable To Parent | 11.3 | 5.9 | 7.5 | 10.7 | 8.5 | 4.9 | 9.6 | 113.5 | 20.6 | 9.3 | 18.0 | 20.0 | - | 17.0 | 23.4 | 32.6 | 25.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 11.3 | 5.9 | 7.5 | 10.7 | 8.5 | 4.9 | 9.6 | 113.5 | 20.6 | 9.3 | 18.0 | 20.0 | - | 17.0 | 23.4 | 32.6 | 25.4 |
| 1.24 |
| EPS Diluted | 0.56 | 0.29 | 0.37 | 0.52 | 0.41 | 0.24 | 0.47 | 5.57 | 1.02 | 0.46 | 0.89 | 0.96 | - | 0.81 | 1.13 | 1.58 | 1.23 |
| Shares Basic | 20.0 | 20.1 | 20.3 | 20.5 | 20.4 | 0.0 | 20.5 | 20.3 | 20.2 | 20.2 | 20.3 | 20.9 | - | 20.8 | 20.7 | 20.6 | 20.5 |
| Shares Diluted | 20.1 | 20.2 | 20.4 | 20.5 | 20.6 | 0.0 | 20.6 | 20.4 | 20.3 | 20.2 | 20.4 | 21.0 | - | 20.8 | 20.8 | 20.7 | 20.5 |
| 34.2 |
| EBIT | 13.5 | 9.4 | 8.4 | 10.0 | 11.4 | 5.5 | 10.7 | 7.2 | 1.3 | (2.0) | 21.0 | 23.4 | - | 20.3 | 25.2 | 40.7 | 27.1 |
| - |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.4 |
| 1.5 |
| 1.6 |
| 1.6 |
| 2.1 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.8 |
| 2.0 |
| 2.1 |
| 2.1 |
| 0.4 |
| 2.5 |
| 2.2 |
| 4.7 |
| (4.7) |
| 4.6 |
| 5.1 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.8 |
| 3.9 |
| 1.6 |
| 1.4 |
| 1.6 |
| 2.7 |
| 3.6 |
| 3.9 |
| 2.8 |
| 3.8 |
| 2.9 |
| 2.7 |
| 1.4 |
| 1.1 |
| (1.8) |
| 0.5 |
| 1.1 |
| 0.5 |
| (9.4) |
| 2.0 |
| 2.1 |
| 3.4 |
| 1.7 |
| 2.0 |
| 2.7 |
| 1.0 |
| 1.0 |
| 1.2 |
| 2.0 |
| 2.6 |
| 2.8 |
| 2.1 |
| 2.7 |
| 1.6 |
| 2.1 |
| 1.8 |
| 0.8 |
| 15.9 |
| 0.3 |
| 0.9 |
| 1.4 |
| (7.9) |
| 1.9 |
| 2.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 2.0 |
| 2.7 |
| 1.0 |
| 0.9 |
| 1.0 |
| 2.0 |
| 2.4 |
| 2.4 |
| 2.1 |
| 2.6 |
| 104.0 |
| 3.7 |
| 2.7 |
| 3.2 |
| 18.0 |
| 0.7 |
| 0.5 |
| 1.4 |
| 2.5 |
| 1.9 |
| 2.0 |
| 3.0 |
| - |
| 1.7 |
| 2.0 |
| 2.7 |
| 1.0 |
| 0.9 |
| 1.0 |
| 2.0 |
| 2.4 |
| 2.4 |
| 2.1 |
| 2.6 |
| 104.0 |
| 3.7 |
| 2.7 |
| 3.2 |
| 18.0 |
| 0.7 |
| 0.5 |
| 1.4 |
| 2.5 |
| 1.9 |
| 2.0 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| 1.7 |
| 2.0 |
| 2.7 |
| 1.0 |
| 0.9 |
| 1.0 |
| 2.0 |
| 2.4 |
| 2.4 |
| 2.1 |
| 2.6 |
| 104.0 |
| 3.7 |
| 2.7 |
| 3.2 |
| 18.0 |
| 0.7 |
| 0.5 |
| 1.4 |
| 2.5 |
| 1.9 |
| 2.0 |
| 3.0 |
| 0.10 |
| 0.13 |
| - |
| 0.05 |
| 0.05 |
| 0.10 |
| - |
| 0.12 |
| 0.10 |
| 0.13 |
| - |
| 0.18 |
| 0.13 |
| 0.16 |
| - |
| 0.04 |
| 0.03 |
| 0.07 |
| - |
| 0.09 |
| 0.10 |
| 0.15 |
| 20.4 |
| 20.4 |
| - |
| 20.4 |
| 20.4 |
| 20.4 |
| - |
| 20.5 |
| 20.5 |
| 20.5 |
| - |
| 20.3 |
| 20.3 |
| 20.2 |
| - |
| 20.2 |
| 0.0 |
| 20.2 |
| - |
| 20.2 |
| 20.2 |
| 20.2 |
| 20.5 |
| 20.7 |
| - |
| 20.4 |
| 20.4 |
| 20.5 |
| - |
| 20.6 |
| 20.6 |
| 20.6 |
| - |
| 20.4 |
| 20.4 |
| 20.3 |
| - |
| 20.3 |
| 0.0 |
| 20.2 |
| - |
| 20.2 |
| 20.2 |
| 20.2 |
| 3.8 |
| 1.4 |
| 1.0 |
| 1.1 |
| 2.0 |
| 2.9 |
| 3.1 |
| 1.9 |
| 2.9 |
| 3.1 |
| 2.3 |
| 1.0 |
| 0.8 |
| (0.4) |
| 0.5 |
| 1.0 |
| 0.2 |
| (9.4) |
| 1.9 |
| 2.1 |
| 3.4 |