| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 55.5 | 52.3 | 54.6 | 53.8 | 49.5 | 53.7 | 52.4 | 44.1 | 52.6 | 58.8 | 70.4 | 65.9 | 67.6 | 61.6 | 55.3 | 54.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 216.2 | 196.5 | 262.7 | 224.6 | 176.9 | 155.9 | 163.2 | 136.9 | 142.0 | 137.0 | 138.0 | 157.8 | 158.9 | 135.4 |
| Cost of Revenue | 148.8 | 136.5 | 179.0 | 152.9 | 118.1 | 106.2 | 108.1 | 93.0 | 97.2 | 95.8 | 96.9 | 111.1 | 112.8 | 94.1 |
| Gross Profit | 67.4 | 60.0 | 83.7 | 71.7 | 58.8 | 49.7 | 55.1 | 43.9 | 44.8 | 41.1 | 41.0 | 46.8 | 46.1 | 41.3 |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (0.1) | 0.3 | 25.0 | 16.0 | 2.9 | (1.7) | 3.6 | (5.8) | (6.6) | (8.1) | (4.2) | 6.3 | 2.8 | (1.9) |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (0.4) | 0.1 | 2.7 | (2.2) | 0.7 | 0.6 | 1.5 | 0.8 | 0.5 | (1.5) | (0.3) | (0.3) | 0.5 | (0.1) |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.05 | |||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 3.7 | 4.7 | 28.7 | 19.4 | 6.3 | 1.7 | 6.6 | (3.0) | (4.2) | (6.4) | (3.1) | 7.4 | 4.8 | 2.1 |
| EBIT | ||||||||||||||
| 53.7 |
| 50.5 |
| 45.2 |
| 42.4 |
| 38.8 |
| 37.4 |
| 38.2 |
| 39.6 |
| 40.7 |
| 39.0 |
| 41.3 |
| 44.2 |
| 41.6 |
| 39.1 |
| 37.0 |
| 37.4 |
| 32.3 |
| 33.8 |
| 33.4 |
| 39.6 |
| 31.3 |
| 34.1 |
| 37.1 |
| 34.9 |
| Cost of Revenue | 37.8 | 36.2 | 37.7 | 37.1 | 34.2 | 37.3 | 36.9 | 31.6 | 35.3 | 42.4 | 48.0 | 44.1 | 44.5 | 41.5 | 37.7 | 36.3 | 37.4 | 34.1 | 29.5 | 28.1 | 26.5 | 26.0 | 25.6 | 27.0 | 27.7 | 26.7 | 28.3 | 30.2 | 27.6 | 25.7 | 24.8 | 25.4 | 21.6 | 22.9 | 23.1 | 26.2 | 21.5 | 23.7 | 25.8 | 24.7 |
| Gross Profit | 17.7 | 16.1 | 16.9 | 16.7 | 15.3 | 16.4 | 15.4 | 12.5 | 17.3 | 16.4 | 22.4 | 21.9 | 23.0 | 20.2 | 17.6 | 17.7 | 16.3 | 16.4 | 15.8 | 14.3 | 12.4 | 11.4 | 12.7 | 12.7 | 13.0 | 12.3 | 13.0 | 14.0 | 14.1 | 13.4 | 12.1 | 12.0 | 10.7 | 11.0 | 10.2 | 13.4 | 9.8 | 10.4 | 11.3 | 10.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 16.2 | 15.9 | 16.0 | 14.5 | 16.0 | 16.1 | 14.4 | 14.5 | 15.8 | 15.0 | 14.8 | 14.7 | 14.2 | 15.2 | 13.9 | 13.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1.5 | 0.1 | 1.0 | (2.7) | (0.7) | 0.3 | 1.0 | (2.0) | 1.5 | 1.4 | 7.6 | 7.2 | 8.8 | 5.0 | 3.6 | 4.5 | 2.8 | 2.3 | 0.3 | 0.9 | (0.6) | (1.3) | 0.0 | (0.5) | 0.1 | (0.8) | (0.5) | 0.9 | 1.0 | 0.8 | 0.0 | 0.0 | (1.3) | (2.4) | (2.1) | (0.3) | (2.7) | (2.5) | (1.0) | (2.6) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.3) | (0.3) | 1.4 | (0.3) | (0.4) | 0.3 | (0.0) | (0.3) | 0.1 | 0.1 | 0.4 | (0.1) | (0.3) | (0.2) | (0.1) | 0.2 | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | 1.2 | (0.2) | 2.3 | (3.1) | (1.1) | 0.6 | 1.0 | (2.3) | 1.6 | 1.5 | 8.0 | 7.1 | 8.4 | 4.8 | 3.5 | 4.7 | 2.8 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.3 | (0.1) | 0.4 | (1.0) | (0.3) | 0.1 | 0.2 | (0.5) | 0.4 | (2.6) | 1.7 | 1.5 | 2.1 | (3.5) | 0.6 | 0.6 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.3 | 0.5 | 0.5 | 0.1 | (0.0) | (0.0) | 0.3 | 0.5 | (0.2) | 0.1 | 0.3 | 0.4 | (0.5) |
| Net Income From Continuing Ops | 0.9 | (0.1) | 1.9 | (2.1) | (0.8) | 0.6 | 0.8 | (1.8) | 1.2 | 4.1 | 6.3 | 5.5 | 6.3 | 8.3 | 2.9 | 4.1 | 2.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.9 | (0.1) | 1.9 | (2.1) | (0.8) | 0.6 | 0.8 | (1.8) | 1.2 | 4.1 | 6.3 | 5.5 | 6.3 | 8.3 | 2.9 | 4.1 | 2.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.9 | (0.1) | 1.9 | (2.1) | (0.8) | 0.6 | 0.8 | (1.8) | 1.2 | 4.1 | 6.3 | 5.5 | 6.3 | 8.3 | 2.9 | 4.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.9 | (0.1) | 1.9 | (2.1) | (0.8) | 0.6 | 0.8 | (1.8) | 1.2 | 4.1 | 6.3 | 5.5 | 6.3 | 8.3 | 2.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | 12.7 | 12.5 | 12.5 | 12.3 | 12.3 | 12.4 | 12.4 | 12.2 | 12.5 | - | 12.7 | 12.5 | 12.3 | - | 12.0 | 11.7 | 11.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 2.5 | 1.1 | 1.9 | (1.8) | 0.3 | 1.4 | 2.1 | (0.9) | 2.5 | 2.4 | 8.5 | 8.1 | 9.7 | 5.8 | 4.5 | 5.4 | 3.7 | 3.2 | 1.2 | 1.7 | 0.3 | (0.4) | 0.9 | 0.3 | 0.9 | (0.0) | 0.3 | 1.6 | 1.7 | 1.5 | 0.7 | 0.8 | (0.6) | (1.8) | (1.4) | 0.2 | (2.1) | (1.7) | (0.5) | (2.2) |
| EBIT | 1.5 | 0.1 | 1.0 | (2.7) | (0.7) | 0.3 | 1.0 | (2.0) | 1.5 | 1.4 | 7.6 | 7.2 | 8.8 | 5.0 | 3.6 | 4.5 | 2.8 | 2.3 | 0.3 | |||||||||||||||||||||
| Selling General & Administrative |
| 62.6 |
| 59.5 |
| 58.7 |
| 55.7 |
| 55.9 |
| 51.3 |
| 51.7 |
| 49.9 |
| 51.6 |
| 49.2 |
| 43.5 |
| 40.6 |
| 43.3 |
| 43.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 3.9 | 4.3 | 3.7 | 3.4 | 3.4 | 3.4 | 3.0 | 2.7 | 2.4 | 1.7 | 1.1 | 1.1 | 2.0 | 4.1 |
| Amortization of Intangibles | - | - | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.1 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 1.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | (0.2) | 0.0 | (0.2) | (0.6) | 0.4 | 0.2 | (0.4) | 0.3 | 1.1 | 3.5 | (1.4) | (0.4) | (2.3) |
| Pre-Tax Income | 0.2 | 0.2 | 25.0 | 15.8 | 2.3 | (1.2) | 3.9 | (6.1) | (6.2) | (7.0) | (0.7) | 7.7 | 2.5 | (4.3) |
| 0.6 |
| 0.1 |
| 22.3 |
| 17.9 |
| 1.7 |
| (1.8) |
| 2.3 |
| (6.9) |
| (6.8) |
| (5.5) |
| (0.3) |
| 8.0 |
| 2.0 |
| (4.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 1.5 | - | - | (0.0) | (0.2) | 0.5 | 86.0 | 20.3 |
| Net Income | 0.6 | 0.1 | 22.3 | 17.9 | 1.7 | (1.8) | 3.8 | (6.9) | (6.8) | (5.6) | (0.5) | 8.5 | 87.9 | 16.1 |
| Net Income Attributable To Parent | 0.6 | 0.1 | 22.3 | 17.9 | 1.7 | (1.8) | 3.8 | (6.9) | (6.8) | (5.6) | (0.5) | 8.5 | 87.9 | 16.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.6 | 0.1 | 22.3 | 17.9 | 1.7 | (1.8) | 3.8 | (6.9) | (6.8) | (5.6) | (0.5) | 8.5 | 87.9 | 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 12.7 | 12.5 | 12.5 | 11.8 | 11.2 | 11.0 | - | 12.8 | 13.0 | 13.8 | 14.2 | 17.1 | - | - |
| (0.1) |
| 0.3 |
| 25.0 |
| 16.0 |
| 2.9 |
| (1.7) |
| 3.6 |
| (5.8) |
| (6.6) |
| (8.1) |
| (4.2) |
| 6.3 |
| 2.8 |
| (1.9) |
| 13.5 |
| 14.0 |
| 15.5 |
| 13.5 |
| 13.0 |
| 12.7 |
| 12.7 |
| 13.2 |
| 12.8 |
| 13.1 |
| 13.4 |
| 13.1 |
| 13.1 |
| 12.6 |
| 12.3 |
| 12.2 |
| 12.0 |
| 13.4 |
| 12.3 |
| 13.7 |
| 12.5 |
| 13.2 |
| 12.3 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.4) |
| 0.2 |
| 0.1 |
| (0.1) |
| 0.2 |
| 0.0 |
| 0.3 |
| (0.2) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| 0.2 |
| (0.3) |
| (0.0) |
| (0.1) |
| 0.5 |
| (0.0) |
| 2.1 |
| 2.3 |
| 0.3 |
| 0.7 |
| (1.0) |
| (1.1) |
| 0.1 |
| (0.5) |
| 0.3 |
| (0.8) |
| (0.1) |
| 0.7 |
| 1.0 |
| 0.7 |
| (0.0) |
| (0.1) |
| (1.4) |
| (2.2) |
| (2.4) |
| (0.4) |
| (2.8) |
| (2.0) |
| (1.0) |
| (2.6) |
| 1.9 |
| 0.2 |
| 0.7 |
| (1.1) |
| (1.3) |
| (0.1) |
| (0.6) |
| 0.2 |
| (1.1) |
| (0.3) |
| 0.4 |
| 0.5 |
| 0.2 |
| (0.1) |
| (0.1) |
| (1.4) |
| (2.5) |
| (2.9) |
| (0.2) |
| (2.9) |
| (2.3) |
| (1.4) |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 1.9 |
| 0.2 |
| 0.7 |
| (1.1) |
| (1.3) |
| (0.1) |
| (0.6) |
| 0.2 |
| (1.1) |
| (0.3) |
| 0.4 |
| 0.5 |
| 1.7 |
| (0.1) |
| (0.1) |
| (1.4) |
| (2.5) |
| (2.9) |
| (0.2) |
| (2.9) |
| (2.3) |
| (1.4) |
| (2.2) |
| 2.6 |
| 1.9 |
| 0.2 |
| 0.7 |
| (1.1) |
| (1.3) |
| (0.1) |
| (0.6) |
| 0.2 |
| (1.1) |
| (0.3) |
| 0.4 |
| 0.5 |
| 1.7 |
| (0.1) |
| (0.1) |
| (1.4) |
| (2.5) |
| (2.9) |
| (0.2) |
| (2.9) |
| (2.3) |
| (1.4) |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 2.6 |
| 1.9 |
| 0.2 |
| 0.7 |
| (1.1) |
| (1.3) |
| (0.1) |
| (0.6) |
| 0.2 |
| (1.1) |
| (0.3) |
| 0.4 |
| 0.5 |
| 1.7 |
| (0.1) |
| (0.1) |
| (1.4) |
| (2.5) |
| (2.9) |
| (0.2) |
| (2.9) |
| (2.3) |
| (1.4) |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 11.1 |
| 11.1 |
| - |
| 13.1 |
| 13.1 |
| 13.1 |
| 13.1 |
| 13.0 |
| 13.1 |
| - |
| - |
| 12.8 |
| - |
| 12.8 |
| - |
| 12.8 |
| - |
| 12.8 |
| 12.9 |
| 13.6 |
| - |
| 0.9 |
| (0.6) |
| (1.3) |
| 0.0 |
| (0.5) |
| 0.1 |
| (0.8) |
| (0.5) |
| 0.9 |
| 1.0 |
| 0.8 |
| 0.0 |
| 0.0 |
| (1.3) |
| (2.4) |
| (2.1) |
| (0.3) |
| (2.7) |
| (2.5) |
| (1.0) |
| (2.6) |