| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 12.8 | 16.2 | 13.0 | 7.4 | 7.2 | 7.7 | 13.4 | 1.9 | 0.0 | 50.2 | 59.1 | 67.5 | 77.3 | 87.1 | 89.3 | - | - |
| Cost of Revenue | 11.9 | 13.9 | 10.6 | 5.1 | 5.2 | 7.2 | 15.3 | 1.0 | 0.0 | 38.8 | 41.5 | 49.0 | 50.6 | 61.2 | 58.5 | - | - |
| Gross Profit | 0.9 | 2.3 | 2.4 | 2.3 | 2.0 | 0.5 | (1.9) | 0.9 | 0.0 | 11.4 | 17.6 | 18.5 | 26.7 | 25.9 | 30.8 | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 1.8 | 1.4 | 1.0 | 1.0 | 0.3 | 0.6 | 1.9 | 3.9 | 5.8 | 6.6 | 7.7 | 6.6 | 6.8 | 5.9 | (7.0) | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | (9.2) | 0.2 | (4.0) | 2.9 | (0.5) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.3 | 0.4 | 0.3 | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | - | 0.0 | 0.0 | 0.2 | 0.2 | (6.2) | 0.7 | 0.3 | 2.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.00) | 0.46 | 1.18 | (0.15) | (2.51) | - | - | - | (0.49) | (0.43) | (0.10) | (0.07) | 0.05 | (0.01) | (0.16) | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | (4.5) | 5.0 | 0.7 | 7.5 | 2.5 | 5.7 | - | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 1.0 | 0.9 | 1.2 | 1.0 | 0.9 | 0.7 | 0.6 | 0.1 | 0.0 | 5.7 | 6.3 | 9.6 | 8.9 | 8.9 | (8.9) | - | - |
| General & Administrative | 5.7 | 5.1 | 2.0 | 2.0 | 11.3 | 8.5 | 4.0 | 4.7 | 5.3 | 9.3 | 6.4 | 7.6 | 10.6 | 12.2 | (13.7) | - | - |
| Depreciation & Amortization | 0.5 | 0.4 | 0.6 | 0.5 | 1.3 | 1.6 | 1.8 | 2.4 | 4.2 | 4.7 | 4.8 | 4.6 | 4.6 | 3.1 | 3.7 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.8 | - | - |
| Total Operating Expenses | 9.0 | 7.5 | 4.5 | 4.1 | 23.2 | 14.0 | 6.3 | 6.0 | 10.3 | 20.6 | 17.4 | 22.5 | 23.8 | 26.5 | (28.8) | - | - |
| 2.0 |
| - |
| - |
| - |
| Interest Expense | - | - | - | 1.2 | 1.3 | 0.9 | 0.7 | 3.3 | 1.4 | 2.1 | 2.9 | 3.2 | 1.8 | 0.6 | 0.2 | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | 0.8 | 0.6 | 0.3 | - | - |
| Other Non-Operating Income | 0.3 | 8.1 | 9.7 | 2.2 | 2.3 | (1.0) | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (8.2) | 2.7 | 8.8 | 0.3 | (19.6) | (15.0) | (9.5) | (22.2) | (11.5) | (11.3) | (2.6) | (7.9) | 2.2 | (0.1) | 0.2 | - | - |
| - |
| - |
| Net Income From Continuing Ops | (8.2) | 2.7 | 8.7 | 0.3 | (19.6) | (15.1) | (9.5) | (22.2) | (11.5) | (11.5) | (2.8) | (1.7) | 1.5 | (0.4) | (2.0) | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | 0.0 | (4.5) | - | - | - | - | - | - | - | - |
| Net Income | (8.2) | 2.7 | 8.7 | 0.3 | (19.6) | (15.1) | (9.0) | (22.2) | (16.0) | (11.5) | (2.8) | (1.7) | 1.5 | (0.4) | (2.0) | - | - |
| Net Income Attributable To Parent | (7.5) | 3.0 | 7.7 | (0.9) | (14.1) | (12.5) | (9.0) | (22.3) | (11.4) | (9.8) | (2.2) | (1.6) | 1.2 | (0.2) | (3.6) | - | - |
| Less: Minority Interest | (0.7) | (0.3) | 1.0 | 1.2 | (5.5) | (2.6) | (0.5) | 0.1 | (4.6) | (1.7) | (0.6) | (0.1) | 0.3 | (0.2) | 1.6 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.5) | 3.0 | 7.7 | (0.9) | (14.1) | (12.5) | (9.0) | (22.3) | (11.4) | (9.8) | (2.2) | (1.6) | 1.2 | (0.2) | (3.6) | - | - |
| - |
| EPS Diluted | (1.00) | 0.46 | 1.17 | (0.15) | (2.51) | - | - | - | (0.49) | (0.43) | (0.10) | (0.07) | 0.05 | (0.01) | (0.16) | - | - |
| Shares Basic | 7.5 | 6.5 | 6.5 | 5.8 | 5.6 | 5.0 | 4.2 | 3.1 | 2.8 | 2.8 | 22.8 | 22.7 | 23.3 | 23.4 | 23.4 | 23.2 | 23.0 |
| Shares Diluted | 7.5 | 6.5 | 6.6 | 5.8 | 5.6 | 5.0 | 4.2 | 3.1 | 2.8 | 2.8 | 22.8 | 22.7 | 23.3 | 23.4 | 23.4 | 23.3 | 23.0 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | (9.2) | 0.2 | (4.0) | 2.9 | (0.5) | 2.0 | - | - |