| (in millions of USD, except per-share data) | 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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||
| Revenues | 10.2 | 9.8 | 9.6 | 9.3 | 9.0 | 9.0 | 8.9 | 8.6 | 8.4 | 4.7 | 9.6 | 9.2 | 9.1 | 4.6 | 8.7 | 8.6 | |||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 38.9 | 37.7 | 34.9 | 32.6 | 30.1 | 34.3 | 33.5 | 33.8 | 23.4 | 3.7 |
| Cost of Revenue | - | - | - | 26.2 | 24.2 | 23.3 | 22.2 | 20.9 | 13.8 | - |
| Gross Profit | - | - | - | 6.4 | 5.8 | 10.9 | 11.3 | 12.9 | 9.6 | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 1.6 | 1.0 | (0.3) | (1.1) | 11.3 | (2.5) | (5.5) | (7.6) | (8.2) | (5.1) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | (3.5) | (4.3) | (5.7) | |||||||
| Per Share | ||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 7.3 | 6.5 | 5.1 | 6.0 | 18.7 | 6.8 | 7.0 | 7.8 | 5.7 | (1.3) |
| EBIT | 1.6 | 1.0 | (0.3) | (1.1) | 11.3 | |||||
| 8.2 |
| 8.8 |
| 8.7 |
| 8.5 |
| 8.2 |
| 8.2 |
| 8.2 |
| 8.4 |
| 8.7 |
| 8.7 |
| 8.3 |
| 8.5 |
| 8.4 |
| 8.5 |
| 6.0 |
| 5.4 |
| 3.6 |
| 1.3 |
| 0.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | 6.9 | 6.7 | 6.8 | 6.3 | 6.4 | 6.3 | 6.3 | 5.8 | 5.8 | 6.1 | 6.2 | 5.6 | 5.5 | 5.4 | 5.7 | 5.6 | 5.5 | 5.4 | 5.5 | 5.0 | 5.0 | 5.2 | 3.9 | 3.0 | 1.7 | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | 1.5 | (2.1) | 2.8 | 2.9 | 2.7 | (1.7) | 2.4 | 2.7 | 2.3 | 2.8 | 2.5 | 2.9 | 2.8 | 2.8 | 2.5 | 2.8 | 3.2 | 3.3 | 2.7 | 3.4 | 3.4 | 3.2 | 2.1 | 2.4 | 1.9 | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| General & Administrative | 0.4 | 1.0 | 0.5 | 0.5 | 0.5 | 0.7 | 0.4 | 0.7 | 0.4 | 0.6 | 0.5 | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||
| Depreciation & Amortization | 1.5 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 2.5 | 1.4 | 1.4 | 1.8 | 1.9 | 1.8 | 1.8 | |||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Operating Expenses | 9.3 | 10.0 | 9.1 | 8.9 | 8.7 | 9.1 | 8.7 | 8.9 | 8.5 | 7.5 | 8.5 | 8.4 | 9.3 | 4.4 | 9.2 | 8.7 | |||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Income | 0.9 | (0.2) | 0.5 | 0.5 | 0.3 | (0.0) | 0.2 | (0.3) | (0.1) | (0.4) | (0.2) | (0.3) | (0.2) | 0.2 | (0.4) | (0.1) | 11.6 | (0.3) | (0.7) | (0.3) | (1.1) | (1.2) | (1.7) | (1.4) | (1.1) | (1.8) | (2.5) | (1.6) | (1.7) | (1.6) | (2.4) | (2.4) | (1.8) | (2.0) | (1.5) |
| Non-Operating | |||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Operating Income | 0.0 | 0.0 | (0.0) | 0.1 | (0.0) | 0.1 | (0.0) | (0.0) | (0.0) | 0.0 | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | 0.6 | ||||||||||||||||||
| Pre-Tax Income | (0.3) | (1.7) | (0.9) | (0.7) | (1.0) | (1.4) | (1.1) | (1.7) | (1.5) | - | (2.8) | - | (2.8) | - | - | - | - | ||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.3) | (1.6) | (0.9) | (0.7) | (1.0) | (1.3) | (1.1) | (1.7) | (1.5) | (0.8) | (1.5) | (1.6) | (2.5) | 1.0 | (2.6) | (2.2) | 8.1 | ||||||||||||||||||
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | - | 0.0 | 26.9 | (1.3) | (0.7) | - | (1.0) | (0.8) | - | - | - | - | - | ||||||||||||||||||
| Net Income | (0.3) | (1.6) | (0.9) | (0.7) | (1.0) | (1.3) | 25.8 | (3.0) | (2.2) | (2.3) | (2.5) | (2.4) | (2.5) | (2.6) | (2.6) | (2.2) | 8.1 | ||||||||||||||||||
| Net Income Attributable To Parent | (0.7) | (2.0) | (1.3) | (1.1) | (1.4) | (1.6) | 25.4 | (3.3) | (2.6) | (3.7) | (2.5) | (2.4) | (2.5) | (2.6) | (2.6) | (2.2) | |||||||||||||||||||
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | ||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Net Income To Common Shareholders | (0.7) | (2.0) | (1.3) | (1.1) | (1.4) | (1.6) | 25.4 | (3.3) | (2.6) | (2.7) | (2.8) | (2.8) | (2.8) | (2.9) | (2.9) | ||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| EBITDA | 2.4 | 1.2 | 1.9 | 1.8 | 1.7 | 1.3 | 1.6 | 1.0 | 1.2 | 2.1 | 1.2 | 1.1 | 1.6 | 2.1 | 1.4 | 1.7 | 13.4 | 1.7 | 1.5 | 1.9 | 1.8 | 3.8 | 0.4 | 0.7 | 2.0 | 5.8 | (0.4) | 0.3 | 2.1 | 6.3 | (0.8) | (1.0) | 1.3 | (1.6) | (1.5) |
| EBIT | 0.9 | (0.2) | 0.5 | 0.5 | 0.3 | (0.0) | 0.2 | (0.3) | (0.1) | (0.4) | (0.2) | (0.3) | (0.2) | 0.2 | (0.4) | (0.1) | 11.6 | (0.3) | (0.7) | ||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.4 | 2.5 | 2.2 | 2.4 | 1.7 | 1.3 | 1.5 | 2.3 | 1.8 | 0.6 |
| Depreciation & Amortization | 5.6 | 5.6 | 5.4 | 7.1 | 7.4 | 9.3 | 12.5 | 15.4 | 13.9 | 3.8 |
| Amortization of Intangibles | - | - | - | - | - | 0.6 | 3.8 | 7.3 | 8.0 | 2.5 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 37.3 | 36.8 | 35.2 | 33.6 | 30.9 | 36.7 | 39.0 | 41.4 | 31.6 | 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.6 | 1.2 | 0.8 | (0.0) | (0.1) | (0.0) |
| Pre-Tax Income | (3.6) | (4.3) | (5.7) | (6.4) | 4.3 | 10.5 | 16.2 | - | - | - |
| (6.4) |
| 4.3 |
| (9.3) |
| (15.1) |
| (18.6) |
| (15.7) |
| (7.1) |
| Net Income From Discontinued Ops | - | 0.0 | 25.0 | (3.3) | (3.6) | - | - | - | - | - |
| Net Income | (3.5) | (4.3) | 19.3 | (9.8) | 0.7 | (9.3) | (15.1) | (18.6) | (15.7) | (7.1) |
| Net Income Attributable To Parent | (5.0) | (5.8) | 17.8 | (11.1) | 0.7 | (9.3) | (15.1) | (18.5) | (15.7) | (5.9) |
| Less: Minority Interest | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (1.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.0) | (5.8) | 17.8 | (11.1) | (0.5) | (10.5) | (16.2) | (19.6) | (16.0) | (6.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - |
| (2.5) |
| (5.5) |
| (7.6) |
| (8.2) |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.1 |
| 1.8 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.8 |
| 5.0 |
| 2.2 |
| 2.2 |
| 3.1 |
| 7.5 |
| 2.0 |
| 2.0 |
| 3.8 |
| 7.9 |
| 1.6 |
| 1.4 |
| 3.1 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| 0.6 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.8 |
| 2.5 |
| 2.0 |
| 0.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 9.1 |
| 9.5 |
| 8.8 |
| 9.3 |
| 9.5 |
| 9.9 |
| 9.8 |
| 9.8 |
| 10.4 |
| 10.7 |
| 10.1 |
| 10.1 |
| 10.1 |
| 8.4 |
| 7.8 |
| 5.3 |
| 3.3 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.8 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (3.3) |
| (0.9) |
| (3.6) |
| (3.0) |
| (4.3) |
| (4.0) |
| (3.8) |
| (4.5) |
| (5.2) |
| (4.4) |
| (4.5) |
| (4.5) |
| (4.4) |
| (4.1) |
| (2.7) |
| (3.0) |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (3.3) |
| (0.9) |
| (3.6) |
| (3.0) |
| (4.3) |
| (4.0) |
| (3.8) |
| (4.5) |
| (5.2) |
| (4.4) |
| (4.5) |
| (4.5) |
| (4.4) |
| (4.1) |
| (2.7) |
| (3.0) |
| (1.6) |
| 8.1 |
| (1.6) |
| (3.3) |
| (0.9) |
| (3.6) |
| (3.0) |
| (4.3) |
| (4.0) |
| (3.8) |
| (4.5) |
| (5.2) |
| (4.4) |
| (4.5) |
| (4.4) |
| (4.4) |
| (4.1) |
| (2.7) |
| (2.6) |
| (0.8) |
| (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) |
| (0.4) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| 7.8 |
| (1.9) |
| (3.6) |
| (1.2) |
| (3.8) |
| (3.3) |
| (4.6) |
| (4.2) |
| (4.1) |
| (4.7) |
| (5.4) |
| (4.6) |
| (4.7) |
| (4.7) |
| (4.5) |
| (4.1) |
| (2.7) |
| (2.8) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (1.1) |
| (1.2) |
| (1.7) |
| (1.4) |
| (1.1) |
| (1.8) |
| (2.5) |
| (1.6) |
| (1.7) |
| (1.6) |
| (2.4) |
| (2.4) |
| (1.8) |
| (2.0) |
| (1.5) |