| (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 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 5.3 | 5.0 | 4.0 | 2.7 | 3.1 | 3.4 | 3.6 | 4.0 | 4.0 | 4.1 | 2.6 | 2.0 | 1.5 | 0.6 | 2.2 | 2.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 17.0 | 14.0 | 12.8 | 6.4 | 12.3 | 10.5 | 9.2 | 9.4 | 8.4 | 9.8 | 8.7 | 8.4 | 8.3 | 8.9 |
| Cost of Revenue | 11.9 | 10.1 | 9.0 | 5.0 | 7.5 | 7.3 | 7.8 | 8.0 | 6.6 | 7.2 | 6.4 | 6.6 | 6.5 | 6.4 |
| Gross Profit | 5.1 | 4.0 | 3.8 | 1.4 | 4.8 | 3.3 | 1.5 | 1.4 | 1.8 | 2.5 | 2.3 | 1.8 | 1.8 | 2.6 |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | 1.6 | 1.0 | 0.9 | (0.7) | 2.3 | 1.2 | (0.6) | (1.3) | (0.2) | 0.9 | 0.7 | 0.6 | 0.7 | 1.3 |
| Non-Operating | ||||||||||||||
| Interest Income | 0.2 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 0.3 | 0.2 | (3.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.38 | 0.39 | 2.78 | - | - | - | - | - | (0.07) | 0.42 | 0.41 | 0.37 | 0.33 | 0.56 |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 2.2 | 1.6 | 1.5 | (0.3) | 266.3 | 1.4 | (0.4) | (1.1) | 0.0 | 1.1 | 1.0 | 0.8 | 0.9 | 1.5 |
| EBIT | ||||||||||||||
| 2.0 |
| 2.5 |
| 4.2 |
| 3.6 |
| 2.6 |
| 2.3 |
| 3.1 |
| 2.5 |
| 2.0 |
| 2.3 |
| 2.4 |
| 2.6 |
| 2.1 |
| 1.9 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.2 |
| 2.4 |
| 2.7 |
| 2.4 |
| 2.3 |
| 2.3 |
| 2.2 |
| Cost of Revenue | 3.1 | 3.3 | 3.2 | 2.3 | 2.6 | 2.4 | 2.8 | 2.3 | 2.8 | 3.1 | 1.7 | 1.4 | 1.3 | 0.9 | 1.5 | 1.3 | 1.9 | 1.7 | 2.0 | 1.9 | 1.8 | 1.8 | 2.0 | 1.6 | 1.6 | 1.8 | 2.0 | 2.4 | 1.7 | 1.7 | 1.5 | 1.5 | 1.5 | 1.6 | 1.9 | 1.9 | 1.8 | 1.7 | 1.8 | 1.7 |
| Gross Profit | 2.2 | 1.7 | 0.8 | 0.4 | 0.6 | 1.0 | 0.7 | 1.7 | 1.2 | 1.1 | 0.9 | 0.6 | 0.2 | (0.3) | 0.7 | 0.8 | 0.1 | 0.8 | 2.2 | 1.7 | 0.8 | 0.5 | 1.1 | 0.9 | 0.4 | 0.5 | 0.5 | 0.2 | 0.5 | 0.2 | 0.4 | 0.3 | 0.4 | 0.6 | 0.5 | 0.8 | 0.6 | 0.6 | 0.5 | 0.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 0.8 | 0.8 | 1.1 | 0.8 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 0.9 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1.4 | 0.9 | (0.3) | (0.4) | (0.2) | 0.3 | 0.1 | 0.8 | 0.4 | 0.2 | 0.3 | 0.1 | (0.3) | (0.8) | 0.2 | 0.2 | (0.5) | 0.3 | 1.6 | 1.0 | 0.3 | (0.1) | 0.6 | 0.4 | (0.1) | 0.0 | (0.3) | (0.3) | 0.2 | (1.5) | (0.2) | (0.1) | 0.0 | (0.2) | 0.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.4) | (0.0) | (0.0) | (0.1) | (0.0) | 0.0 | (0.0) | 0.0 | 2.3 | (0.1) | (0.1) | (0.2) | 0.8 | 0.0 | 0.1 | 0.5 | (1.1) | |||||||||||||||||||||||
| Pre-Tax Income | 1.0 | 0.9 | (0.3) | (0.5) | (0.2) | 0.4 | 0.0 | 0.8 | 2.7 | 0.1 | 0.2 | (0.2) | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.3 | 0.2 | (0.1) | (0.1) | (0.1) | 0.1 | 0.0 | 0.2 | (3.0) | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 0.7 | 0.7 | (0.2) | (0.3) | (0.1) | 0.3 | 0.0 | 0.6 | 5.7 | 0.1 | 0.2 | (0.2) | 0.2 | (0.5) | 0.3 | 0.8 | (7.5) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.7 | 0.7 | (0.2) | (0.3) | (0.1) | 0.3 | 0.0 | 0.6 | 5.7 | 0.1 | 0.2 | (0.2) | 0.2 | (0.5) | 0.3 | 0.8 | (7.5) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.7 | 0.7 | (0.2) | (0.3) | (0.1) | 0.3 | 0.0 | 0.6 | 5.7 | 0.1 | 0.2 | (0.2) | 0.2 | (0.5) | 0.3 | 0.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.7 | 0.7 | (0.2) | (0.3) | (0.1) | 0.3 | 0.0 | 0.6 | 5.7 | 0.1 | 0.2 | (0.2) | 0.2 | (0.5) | 0.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.31 | (0.11) | (0.16) | - | 0.13 | 0.01 | 0.28 | - | 0.04 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.09 | - | (0.06) | - | 0.01 | (0.08) | 0.02 | - | 0.12 | 0.12 | 0.07 | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | 2.1 | 2.1 | 2.1 | - | 2.1 | 2.1 | 2.1 | - | 2.1 | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | (0.2) | - | - | - | 0.9 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 1.0 | - | - | - | 0.4 | - | - | - | (0.2) | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.2 | - |
| EBIT | 1.4 | 0.9 | (0.3) | (0.4) | (0.2) | 0.3 | 0.1 | 0.8 | 0.4 | 0.2 | 0.3 | 0.1 | (0.3) | (0.8) | 0.2 | 0.2 | (0.5) | 0.3 | 1.6 | |||||||||||||||||||||
| Selling General & Administrative |
| 3.5 |
| 3.0 |
| 2.9 |
| 2.1 |
| 2.5 |
| 2.1 |
| 2.1 |
| 2.7 |
| 2.0 |
| 1.6 |
| 1.5 |
| 1.3 |
| 1.1 |
| 1.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.6 | 0.6 | 0.6 | 0.4 | 264.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 |
| Amortization of Intangibles | 0.2 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.5) | (0.0) | 1.8 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.2 | 0.3 | 0.0 | 0.0 |
| Pre-Tax Income | 1.1 | 1.0 | 2.8 | 0.8 | 3,508.0 | 1,381.0 | - | - | (0.2) | 0.9 | 0.9 | 0.8 | 0.8 | 1.3 |
| 0.8 |
| 0.8 |
| 5.8 |
| 0.8 |
| (3.5) |
| 1.4 |
| (0.6) |
| (1.4) |
| (0.2) |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.7 |
| 1.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 0.8 | 0.8 | 5.8 | 0.8 | (3.5) | 1.4 | (0.6) | (1.4) | (0.2) | 0.9 | 0.9 | 0.8 | 0.7 | 1.3 |
| Net Income Attributable To Parent | 0.8 | 0.8 | 5.8 | 0.8 | 3.5 | 1.4 | (0.6) | (1.4) | (0.2) | 0.9 | 0.9 | 0.8 | 0.7 | 1.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.8 | 0.8 | 5.8 | 0.8 | 3.5 | 1.4 | (0.6) | (1.4) | (0.2) | 0.9 | 0.9 | 0.8 | 0.7 | 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.07) |
| 0.38 |
| 0.37 |
| 0.34 |
| 0.30 |
| 0.51 |
| Shares Basic | 2.1 | 2.1 | 2.1 | - | - | - | - | - | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 |
| Shares Diluted | - | - | - | - | - | - | - | - | 2.2 | 2.4 | 2.4 | 2.4 | 2.5 | 2.5 |
| 1.6 |
| 1.0 |
| 0.9 |
| (0.7) |
| 2.3 |
| 1.2 |
| (0.6) |
| (1.3) |
| (0.2) |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.7 |
| 1.3 |
| 0.6 |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.8 |
| 0.4 |
| 0.3 |
| 1.7 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.9 |
| 0.1 |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| (0.0) |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (1.5) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.5 |
| 2.5 |
| 1.0 |
| 0.4 |
| (0.0) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.0 |
| (0.3) |
| (0.2) |
| 0.2 |
| (1.5) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 2.5 |
| 1.0 |
| 0.4 |
| (0.0) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.0 |
| (0.3) |
| (0.2) |
| 0.2 |
| (1.5) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| (0.5) |
| 0.5 |
| 2.5 |
| 1.0 |
| 0.4 |
| (0.0) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.0 |
| (0.3) |
| (0.2) |
| 0.2 |
| (1.5) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| (0.5) |
| 0.5 |
| 2.5 |
| 1.0 |
| 0.4 |
| (0.0) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.0 |
| (0.3) |
| (0.2) |
| 0.2 |
| (1.5) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.09 |
| - |
| (0.06) |
| - |
| 0.01 |
| (0.08) |
| 0.02 |
| - |
| 0.11 |
| 0.10 |
| 0.07 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.1 |
| 2.2 |
| - |
| 2.3 |
| 2.3 |
| 2.2 |
| - |
| 2.2 |
| 2.2 |
| 2.2 |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.1 |
| 2.2 |
| - |
| 2.5 |
| 2.3 |
| 2.4 |
| - |
| 2.4 |
| 2.4 |
| 2.4 |
| - |
| 1.0 |
| 0.3 |
| (0.1) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.0 |
| (0.3) |
| (0.3) |
| 0.2 |
| (1.5) |
| (0.2) |
| (0.1) |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |