| (in millions of USD, except per-share data) | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 8.7 | 10.9 | 10.1 | 11.8 | 12.4 | 10.4 | 10.8 | 11.4 | 9.9 | 9.0 | 9.5 | 9.4 | 9.8 | 13.6 | 6.9 | 11.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 41.5 | 45.0 | 37.8 | 41.5 | 56.2 | 36.7 | 30.7 | 26.0 | 37.5 | 22.4 | 23.5 | 17.4 | 6.4 | 0.6 | 0.0 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | 1.6 | 2.2 | 3.4 | 7.0 | 7.3 | 4.3 | 1.2 | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 20.3 | 11.6 | 14.7 | - | - | - | - | - | - | - | - | 14.1 | 4.7 | (1.6) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | 0.1 | 0.3 | (0.0) | (0.0) | 0.2 | 0.3 | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 22.6 | 4.9 | (1.3) | (4.0) | 7.1 | (1.5) | (7.0) | 0.0 | 15.8 | (21.6) | 3.3 | (10.3) | (9.8) | (0.0) | (0.0) | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.21) | 1.09 | 1.26 | 1.05 | 2.03 | 0.40 | 1.85 | 0.47 | 0.23 | 2.22 | (0.57) | 3.20 | 0.31 | (0.03) | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | 20.3 | 13.0 | 17.2 | - | - | - | - | - | - | - | - | 14.1 | 4.7 | (1.6) | (1.5) | - |
| 15.0 |
| 9.6 |
| 22.3 |
| 9.4 |
| 10.9 |
| 10.6 |
| 7.9 |
| 7.3 |
| 9.4 |
| 6.3 |
| 5.7 |
| 9.4 |
| 6.5 |
| 5.9 |
| 6.8 |
| 6.8 |
| 11.1 |
| 5.5 |
| 6.1 |
| 14.9 |
| 4.3 |
| 4.2 |
| 8.6 |
| 5.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.0 | 0.1 | 0.6 | 0.8 | 0.6 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 1.5 | 0.7 | 1.8 | 1.8 | 1.5 | 1.9 | 1.8 | 2.5 | 1.5 | 1.5 | 0.9 | 1.2 | 1.0 | 1.2 | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 5.4 | 3.3 | 2.8 | 3.3 | 2.9 | 3.0 | 2.9 | 2.7 | 2.7 | 3.0 | 3.0 | 2.5 | 2.4 | 4.3 | 3.0 | 3.2 | 3.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.4 | 0.5 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | - | |||||||||||||||||||||||
| Other Operating Expenses | (1.8) | 4.0 | (0.1) | (2.3) | 3.1 | 0.3 | 3.8 | (0.4) | 0.3 | (0.2) | 0.7 | (0.8) | (0.6) | 1.8 | (1.0) | (0.7) | (0.3) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | (1.6) | (1.5) | (0.3) | (4.3) | (4.7) | (5.3) | 3.8 | (6.8) | (1.7) | (5.3) | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.9 | 6.7 | 4.6 | 8.1 | 5.5 | 4.1 | 0.9 | 1.1 | - | 4.3 | - | - | - | 6.8 | 1.7 | 5.3 | - | 2.6 | 16.6 | 3.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 |
| Interest Expense | - | - | - | 0.2 | (1.5) | 0.2 | 1.1 | 1.3 | 1.1 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (1.0) | 10.7 | 4.6 | 5.8 | 8.6 | 4.4 | 4.7 | 0.7 | 0.6 | 4.1 | 5.4 | 4.5 | (4.4) | 8.6 | 0.7 | 4.6 | 8.4 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 18.4 | 1.9 | 1.0 | 1.3 | 2.7 | 0.9 | 1.0 | 0.2 | (2.2) | (0.4) | 1.5 | (0.1) | (7.2) | 1.9 | 0.2 | 1.1 | 2.1 | 0.5 | 3.5 | 0.9 | (1.3) | (0.5) | (1.0) | 1.3 | (8.2) | (0.6) | 0.7 | 1.1 | (0.4) | (1.7) | 1.1 | 1.0 | 9.6 | 1.1 | 1.4 | 3.7 | - | - | - | - |
| Net Income From Continuing Ops | (19.4) | 8.8 | 3.5 | 4.5 | 4.8 | 3.5 | 4.4 | 0.9 | 2.8 | 4.5 | 3.9 | 4.6 | 2.8 | 6.6 | 0.6 | 3.5 | 7.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (19.4) | 8.8 | 3.5 | 4.5 | 4.8 | 3.5 | 4.4 | 0.9 | 2.8 | 4.5 | 3.9 | 4.6 | 2.8 | 6.6 | 0.6 | 3.5 | 7.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (19.4) | 8.8 | 3.5 | 4.5 | 5.9 | 3.5 | 3.7 | 0.5 | 2.8 | 4.5 | 3.9 | 4.6 | 2.8 | 6.6 | 0.6 | 3.5 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (19.4) | 8.8 | 3.5 | 4.5 | 5.9 | 3.5 | 3.7 | 0.5 | 2.8 | 4.5 | 3.9 | 4.6 | 2.8 | 6.6 | 0.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.72 | 0.29 | 0.37 | - | 0.28 | 0.30 | 0.04 | - | 0.36 | 0.31 | 0.36 | - | 0.52 | 0.04 | 0.27 | - | 0.18 | 1.09 | 0.18 | - | 0.34 | 0.07 | (0.36) | - | 0.32 | 0.34 | 0.51 | - | (0.44) | 0.28 | 0.28 | - | 0.21 | 0.26 | 0.40 | - | 0.24 | (0.08) | 0.24 |
| EPS Diluted | - | 0.72 | 0.29 | 0.37 | - | 0.28 | 0.30 | 0.04 | - | 0.36 | 0.31 | 0.36 | - | 0.51 | 0.04 | 0.27 | - | 0.17 | ||||||||||||||||||||||
| Shares Basic | - | 12.1 | 12.2 | 12.2 | - | 12.3 | 12.5 | 12.5 | - | 12.5 | 12.7 | 12.8 | - | 12.8 | 12.8 | 12.8 | - | 12.8 | ||||||||||||||||||||||
| Shares Diluted | - | 12.1 | 12.2 | 12.2 | - | 12.4 | 12.5 | 12.5 | - | 12.6 | 12.8 | 12.9 | - | 12.9 | 12.9 | 12.9 | - | 12.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.9 | 6.7 | 4.6 | 8.1 | 5.8 | 4.3 | 1.3 | 1.6 | - | 5.0 | - | - | - | 7.4 | 2.4 | 6.0 | - | 3.4 | 17.4 | 4.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 0.9 | 6.7 | 4.6 | 8.1 | 5.5 | 4.1 | 0.9 | 1.1 | - | 4.3 | - | - | - | 6.8 | 1.7 | 5.3 | - | 2.6 | 16.6 | |||||||||||||||||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 14.8 | 11.5 | 11.2 | 13.0 | 13.6 | 10.5 | 7.4 | 4.9 | 4.1 | 2.8 | 3.4 | 3.3 | 1.7 | 2.2 | 1.5 | 1.8 |
| Depreciation & Amortization | 0.0 | 1.4 | 2.6 | 2.6 | 4.1 | 12.1 | 5.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | 0.0 | 0.5 | 1.7 | 1.8 | 3.5 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (0.2) | 6.8 | (0.0) | (0.5) | 2.0 | (1.1) | 2.2 | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | (14.7) | (10.0) | (31.0) | 31.9 | 16.1 | 19.1 | 12.6 | 12.6 | 21.2 | 3.9 | 1.7 | 2.2 | 1.5 | 1.8 |
| (1.5) |
| (1.8) |
| Interest Expense | 1.1 | 1.1 | 1.8 | 0.3 | 0.4 | 0.5 | 0.3 | 0.2 | - | - | 0.4 | 0.6 | (0.2) | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | 10.5 | 6.2 | 5.9 | 5.3 | 2.8 | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 20.1 | 18.4 | 14.6 | 9.5 | 33.0 | 3.7 | 16.8 | 6.2 | 24.0 | 10.4 | (1.1) | 13.3 | 4.5 | (1.4) | (1.1) | (0.7) |
| (0.0) |
| Net Income From Continuing Ops | (2.5) | 13.5 | 15.9 | 13.5 | 25.9 | 5.2 | 23.8 | 6.2 | 8.3 | 32.0 | (4.4) | 23.6 | 14.3 | (1.4) | (1.1) | (0.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.5) | 13.5 | 15.9 | 13.5 | 25.9 | 5.2 | 23.8 | 6.2 | 8.3 | 32.0 | (4.4) | 23.6 | 14.3 | (1.4) | (1.1) | (0.7) |
| Net Income Attributable To Parent | (2.5) | 13.5 | 15.9 | 13.5 | 25.9 | 5.2 | 23.8 | 6.2 | 3.0 | 28.9 | (7.4) | 20.8 | 12.9 | (1.4) | (1.1) | (0.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | 5.2 | 3.2 | 3.0 | 2.8 | 1.5 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.5) | 13.5 | 15.9 | 13.5 | 25.9 | 5.2 | 23.8 | 6.2 | 3.0 | 28.9 | (7.4) | 20.8 | 12.9 | (1.4) | (1.1) | (0.7) |
| EPS Diluted | (0.21) | 1.09 | 1.25 | 1.05 | 2.02 | 0.40 | 1.85 | 0.47 | 0.23 | 2.22 | (0.57) | 3.20 | 0.31 | (0.03) | - | - |
| Shares Basic | 12.2 | 12.4 | 12.7 | 12.8 | 12.8 | 12.9 | 12.9 | 13.1 | 13.0 | 13.0 | 0.0 | 0.0 | 0.0 | 41.2 | 41.2 | 41.2 |
| Shares Diluted | 12.2 | 12.4 | 12.7 | 12.9 | 12.8 | 12.9 | 12.9 | 13.1 | 13.0 | 13.0 | 0.0 | 0.0 | 0.0 | 41.2 | 41.2 | 41.2 |
| EBIT | 20.3 | 11.6 | 14.7 | - | - | - | - | - | - | - | - | 14.1 | 4.7 | (1.6) | (1.5) | (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.4 |
| 2.9 |
| 2.3 |
| 2.5 |
| 2.6 |
| 3.0 |
| 2.1 |
| 2.7 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.0 |
| 1.5 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.7 |
| 2.5 |
| 2.7 |
| 3.4 |
| 3.5 |
| 4.6 |
| 0.4 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.6 |
| 0.7 |
| - |
| - |
| 2.6 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.9 |
| 1.2 |
| 0.7 |
| (0.1) |
| 1.0 |
| (2.8) |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (49.9) |
| 6.9 |
| 5.7 |
| 6.3 |
| 8.2 |
| 6.7 |
| 9.1 |
| 8.0 |
| 9.3 |
| 3.4 |
| 1.4 |
| 2.0 |
| 1.4 |
| 14.1 |
| 1.2 |
| 2.4 |
| 9.5 |
| 1.5 |
| 1.0 |
| 0.7 |
| 1.3 |
| 0.9 |
| 9.0 |
| 1.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 10.2 |
| 1.1 |
| 1.3 |
| 2.1 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 17.5 |
| 4.3 |
| 3.3 |
| 3.9 |
| (0.1) |
| (3.4) |
| 0.6 |
| 3.5 |
| 5.0 |
| 7.7 |
| 4.2 |
| (7.4) |
| 4.8 |
| 4.6 |
| 1.2 |
| 3.8 |
| 5.0 |
| 14.0 |
| 2.6 |
| 3.8 |
| 0.0 |
| 3.9 |
| 2.2 |
| 14.0 |
| 2.2 |
| 4.6 |
| 4.3 |
| 0.9 |
| (4.7) |
| 8.8 |
| 4.2 |
| 4.3 |
| 6.6 |
| 4.6 |
| (5.7) |
| 3.7 |
| 3.6 |
| (8.4) |
| 2.8 |
| 3.6 |
| 10.3 |
| 24.3 |
| 3.8 |
| 0.0 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 14.0 |
| 2.2 |
| 4.6 |
| 4.3 |
| 0.9 |
| (4.7) |
| 8.8 |
| 4.2 |
| 4.3 |
| 6.6 |
| 4.6 |
| (5.7) |
| 3.7 |
| 3.6 |
| (8.4) |
| 2.8 |
| 3.6 |
| 10.3 |
| 24.3 |
| 3.8 |
| 0.0 |
| 3.9 |
| 6.3 |
| 2.2 |
| 14.0 |
| 3.4 |
| 4.6 |
| 4.3 |
| 0.9 |
| (4.7) |
| 8.8 |
| 4.2 |
| 4.3 |
| 6.6 |
| 4.6 |
| (5.7) |
| 3.7 |
| 3.6 |
| (8.4) |
| 2.8 |
| 3.4 |
| 5.2 |
| 23.7 |
| 3.1 |
| (1.0) |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 5.0 |
| 0.6 |
| 0.7 |
| 1.1 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 6.3 |
| 2.2 |
| 14.0 |
| 3.4 |
| 4.6 |
| 4.3 |
| 0.9 |
| (4.7) |
| 8.8 |
| 4.2 |
| 4.3 |
| 6.6 |
| 4.6 |
| (5.7) |
| 3.7 |
| 3.6 |
| (8.4) |
| 2.8 |
| 3.4 |
| 5.2 |
| 23.7 |
| 3.1 |
| (1.0) |
| 3.1 |
| 1.09 |
| 0.17 |
| - |
| 0.34 |
| 0.07 |
| (0.36) |
| - |
| 0.32 |
| 0.34 |
| 0.51 |
| - |
| (0.44) |
| 0.28 |
| 0.28 |
| - |
| 0.21 |
| 0.26 |
| 0.40 |
| - |
| 0.24 |
| (0.08) |
| 0.24 |
| 12.8 |
| 12.8 |
| - |
| 12.9 |
| 12.9 |
| 0.0 |
| - |
| 12.9 |
| 12.9 |
| 12.9 |
| - |
| 13.1 |
| 13.1 |
| 13.1 |
| - |
| 13.0 |
| 13.0 |
| 13.1 |
| - |
| 13.1 |
| 0.0 |
| 13.1 |
| 12.8 |
| 12.9 |
| - |
| 12.9 |
| 12.9 |
| 0.0 |
| - |
| 12.9 |
| 12.9 |
| 12.9 |
| - |
| 13.1 |
| 13.1 |
| 13.1 |
| - |
| 13.0 |
| 13.0 |
| 13.1 |
| - |
| 13.1 |
| 0.0 |
| 13.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |