| (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 | 27.9 | 27.6 | 26.6 | 17.6 | 12.3 | 11.8 | 16.5 | 21.9 | 33.3 | 20.0 | 28.3 | 29.7 | 8.8 | 8.9 | 7.9 | 7.4 | 9.3 |
| Cost of Revenue | 12.5 | 14.3 | 16.3 | 11.3 | 6.1 | 6.2 | 10.1 | 13.7 | 20.4 | 17.5 | 10.4 | 7.3 | 1.9 | 1.6 | 3.3 | 2.1 | 3.4 |
| Gross Profit | 15.4 | 13.4 | 10.2 | 6.4 | 6.2 | 5.6 | 6.3 | 8.1 | 12.9 | 2.6 | 17.9 | 22.4 | 6.9 | 7.3 | 4.6 | 5.3 | 5.9 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 3.9 | 3.4 | 3.1 | 3.4 | 2.8 | 2.4 | 4.0 | 4.8 | 7.2 | 6.7 | 3.7 | 3.4 | 0.6 | 0.3 | 0.5 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (0.3) | (0.8) | (3.4) | (6.0) | (6.7) | (3.7) | (8.2) | (9.7) | (6.5) | (11.6) | 1.5 | 8.0 | 1.5 | 2.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | 0.0 | 0.0 | 0.0 | 0.2 | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (2.0) | (0.4) | 0.0 | (0.3) | 0.0 | 0.0 | 0.0 | 5.7 | (0.4) | 2.1 | 0.2 | 1.7 | (5.1) | (1.0) | 0.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.82 | 0.38 | (12.00) | (40.00) | (3.90) | - | - | - | (0.45) | (0.93) | 0.07 | 0.46 | 0.71 | 0.75 | 0.47 | (0.29) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 3.5 | 2.6 | (0.4) | (3.3) | (4.5) | (1.0) | (5.0) | (6.0) | (2.6) | (8.6) | 3.2 | 9.6 | 1.6 | 2.0 | 0.1 | (1.0) | |
| 0.4 |
| 0.9 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 2.6 | 2.4 | 2.2 | 2.7 | 1.7 | 1.7 | 3.5 | 5.0 | 8.1 | 10.0 | 6.6 | 7.0 | 3.2 | 3.1 | 3.5 | 4.4 | 5.1 |
| General & Administrative | 6.5 | 6.3 | 5.5 | 5.2 | 4.1 | 4.1 | 5.4 | 5.7 | 6.1 | 7.3 | 3.9 | 2.8 | 1.2 | 0.9 | 0.7 | 2.0 | 1.6 |
| Depreciation & Amortization | 3.8 | 3.4 | 3.0 | 2.7 | 2.2 | 2.7 | 3.1 | 3.7 | 3.9 | 3.0 | 1.7 | 1.6 | 0.0 | 0.0 | 0.0 | 0.1 | 0.7 |
| Amortization of Intangibles | 2.0 | 1.7 | 1.7 | 1.6 | 1.4 | 2.4 | 2.2 | 3.0 | 3.2 | 2.5 | 1.4 | - | - | - | - | - | - |
| Other Operating Expenses | (2.7) | (2.0) | (2.8) | (1.1) | (4.4) | (1.1) | (1.6) | (2.3) | 2.0 | (0.7) | (2.2) | (1.2) | (0.5) | (1.1) | 0.1 | 0.4 | (0.1) |
| Total Operating Expenses | 15.7 | 14.2 | 13.6 | 12.4 | 12.9 | 9.3 | 14.5 | 17.8 | 19.4 | 14.2 | 16.4 | 14.4 | 5.4 | 5.3 | 4.6 | 6.4 | 7.8 |
| 0.1 |
| (1.0) |
| (1.9) |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.1 | 1.0 | (0.7) | (1.8) | (3.4) | (4.1) | (3.3) | (0.3) | (0.5) | (0.3) | (0.3) | (0.1) | (0.2) | 1.8 | 1.0 | (0.7) | (0.6) |
| Pre-Tax Income | 1.7 | 0.2 | (4.0) | (7.8) | (10.1) | (7.9) | (11.5) | (10.0) | (7.1) | (11.9) | 1.2 | 7.9 | 1.4 | 3.8 | 1.0 | (1.7) | (2.5) |
| 0.1 |
| 0.1 |
| Net Income From Continuing Ops | 3.7 | 0.7 | (4.0) | (7.5) | (10.1) | (7.9) | (11.5) | (15.7) | (6.7) | (14.0) | 1.0 | 6.2 | 6.5 | 4.8 | 1.0 | (1.8) | (2.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.2) | (2.5) |
| Net Income | 3.7 | 0.7 | (4.0) | (7.5) | (10.1) | (7.9) | (11.5) | (15.7) | (6.7) | (14.0) | 1.0 | 6.2 | 6.5 | 4.8 | 1.0 | (2.0) | (5.1) |
| Net Income Attributable To Parent | 3.7 | 0.7 | (4.0) | (7.5) | (10.1) | (7.9) | (11.5) | (15.7) | (6.7) | (14.0) | 1.0 | 6.2 | 6.5 | 4.8 | 1.0 | (2.0) | (5.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3.7 | 0.7 | (4.0) | (7.5) | (10.1) | (7.9) | (11.5) | (15.7) | (6.7) | (14.0) | 1.0 | 6.2 | 6.5 | 4.8 | 1.0 | (2.0) | (5.1) |
| (0.92) |
| EPS Diluted | 0.75 | 0.38 | (12.00) | (40.00) | (3.90) | - | - | - | (0.45) | (0.93) | 0.07 | 0.45 | 0.70 | 0.59 | 0.37 | (0.29) | (0.92) |
| Shares Basic | 4.6 | 1.7 | 0.3 | 0.2 | 2.6 | - | - | - | 14.9 | 15.0 | 15.0 | 13.6 | 9.1 | 6.5 | 2.1 | 6.2 | 5.5 |
| Shares Diluted | 5.0 | 1.7 | 0.3 | 0.2 | 2.6 | - | - | - | 14.9 | 15.0 | 15.2 | 13.7 | 9.2 | 8.2 | 2.8 | 6.2 | 5.5 |
| (1.2) |
| EBIT | (0.3) | (0.8) | (3.4) | (6.0) | (6.7) | (3.7) | (8.2) | (9.7) | (6.5) | (11.6) | 1.5 | 8.0 | 1.5 | 2.0 | 0.1 | (1.0) | (1.9) |