| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 38.4 | 42.9 | 44.6 | 53.0 | 55.3 | 42.3 | 49.2 | 29.6 | 42.3 | 39.9 | 46.8 | 65.5 | 61.2 |
| Cost of Revenue | 31.2 | 34.0 | 34.9 | 42.9 | 44.8 | 37.8 | 43.3 | 21.5 | 31.7 | 26.9 | 32.1 | 44.9 | 44.1 |
| Gross Profit | 7.1 | 8.9 | 9.7 | 10.1 | 10.4 | 4.5 | 6.0 | 8.0 | 10.6 | 13.0 | 14.7 | 20.6 | 17.2 |
| Operating Expenses | |||||||||||||
| Research & Development | 0.1 | 0.0 | 0.0 | 0.0 | 8.1 | 0.9 | 0.3 | 0.4 | 0.6 | 0.1 | 1.1 | 0.7 | 0.7 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (12.2) | 4.0 | 3.7 | 5.9 | (8.5) | (10.3) | (8.9) | 2.4 | 4.6 | 8.7 | 8.1 | 17.2 | 11.8 |
| Non-Operating | |||||||||||||
| Interest Income | 0.3 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 |
| Interest Expense | 0.3 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | (2.5) | 3.1 | 2.4 | 3.1 | 2.4 | (0.6) | 0.4 | 1.0 | 1.5 | 1.4 | 2.1 | 2.9 | 1.8 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (13.64) | (7.66) | 80.69 | 121.21 | (48.35) | (52.93) | (2.20) | - | - | - | - | - | - |
| EPS Diluted | (13.64) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (12.2) | 4.0 | 3.9 | 6.2 | (8.1) | (9.9) | (8.4) | 3.0 | 5.1 | 9.1 | 9.5 | 18.7 | 12.9 |
| EBIT | (12.2) | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 19.3 | 4.9 | 5.8 | 3.9 | 8.8 | 1.0 | 4.7 | 5.0 | 4.6 | 3.6 | 4.7 | 1.6 | 3.1 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.2 | 0.2 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 1.4 | 1.5 | 1.0 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.4 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | 0.2 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 19.3 | 5.0 | 6.1 | 4.2 | 18.9 | 14.8 | 14.9 | 5.7 | 6.0 | 4.4 | 6.7 | 3.5 | 5.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (21.3) | (3.4) | 5.6 | 1.2 | 0.3 | (0.3) | (0.4) | (0.3) | (0.1) | (0.3) | 1.1 | 0.4 | 0.1 |
| Pre-Tax Income | (33.5) | 0.6 | 9.3 | 7.2 | (8.3) | (10.6) | (9.3) | 2.0 | 4.5 | 8.3 | 9.2 | 17.6 | 11.9 |
| (31.0) |
| (2.5) |
| 6.9 |
| 4.0 |
| (10.7) |
| (10.0) |
| (9.7) |
| 1.0 |
| 2.9 |
| 7.0 |
| 7.0 |
| 14.7 |
| 10.1 |
| Net Income From Discontinued Ops | (0.1) | (1.1) | (1.9) | (1.5) | 0.0 | 0.0 | (0.3) | 0.1 | 0.1 | (2.4) | 1.9 | - | - |
| Net Income | (31.0) | (3.6) | 5.0 | 2.6 | (10.7) | (10.0) | (10.0) | 1.1 | 3.0 | 4.6 | 8.9 | 14.7 | 10.1 |
| Net Income Attributable To Parent | (31.0) | (3.2) | 5.6 | 2.6 | (8.4) | (6.5) | (6.4) | 2.0 | 3.8 | 4.3 | 8.4 | 14.0 | 9.6 |
| Less: Minority Interest | (0.0) | (0.3) | (0.6) | (0.4) | (2.3) | (3.5) | (3.6) | (0.9) | (0.8) | 0.3 | 0.5 | 0.7 | 0.5 |
| Less: Preferred Dividends | 0.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (31.4) | (3.2) | 5.6 | 3.0 | (8.4) | (6.5) | (6.4) | 2.0 | 3.8 | 4.3 | 8.4 | 14.0 | 9.6 |
| (7.66) |
| 80.69 |
| 120.10 |
| (48.35) |
| (52.93) |
| (2.20) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 2.3 | 0.4 | 0.1 | 0.0 | 0.2 | 0.1 | 2.9 | - | - | - | - | - | - |
| Shares Diluted | 2.3 | 0.4 | 0.1 | 0.0 | 0.2 | 0.1 | 2.9 | - | - | - | - | - | - |
| 4.0 |
| 3.7 |
| 5.9 |
| (8.5) |
| (10.3) |
| (8.9) |
| 2.4 |
| 4.6 |
| 8.7 |
| 8.1 |
| 17.2 |
| 11.8 |