| (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 | 39.3 | 14.9 | 8.7 | 11.0 | 7.7 | 5.2 | 8.3 | 9.0 | 10.2 | 11.9 | 13.1 | 10.8 | 11.0 | 12.0 | 13.1 | 9.1 | 4.1 |
| Cost of Revenue | 29.4 | 11.5 | 12.0 | 9.0 | 6.9 | 5.0 | 9.1 | 9.0 | 10.0 | 11.4 | 13.5 | 11.1 | 11.1 | 11.0 | 11.4 | 7.7 | 3.7 |
| Gross Profit | 9.9 | 3.5 | (3.3) | 2.0 | 0.8 | 0.2 | (0.8) | 0.0 | 0.3 | 0.5 | (0.4) | (0.3) | (0.0) | 1.0 | 1.7 | 1.4 | 0.4 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (8.5) | (2.4) | (7.1) | 0.3 | (0.7) | (3.3) | (3.8) | 0.5 | (1.0) | (0.8) | (0.8) | (1.6) | (1.3) | (0.3) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | 0.7 | 0.6 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | 0.3 | 0.0 | 0.0 | 0.2 | 0.2 | 0.1 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.04) | (0.02) | (0.06) | - | - | - | - | - | - | - | - | - | (0.03) | (0.01) | 0.01 | 0.01 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (7.3) | (1.3) | (6.1) | 1.3 | 0.2 | (2.4) | (2.9) | 1.5 | 0.0 | 0.2 | 0.1 | (0.8) | (0.7) | 0.2 | 1.3 | 0.8 | |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.1 | 2.1 | 1.6 | 0.7 | 0.7 | 0.6 | 0.7 | 0.8 | 0.6 | 0.7 | 0.7 | 0.6 | 0.7 | 0.8 | 0.4 | 0.6 | 0.5 |
| Depreciation & Amortization | 1.2 | 1.1 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 0.9 | 0.8 | 0.7 | 0.5 | 0.4 | 0.3 | 0.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1.7 | 0.5 | 0.6 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 18.3 | 5.9 | 3.7 | 1.6 | 1.5 | 3.5 | 2.9 | (0.5) | 1.2 | 1.4 | 0.4 | 1.2 | 1.3 | 1.4 | 0.8 | 0.9 | 0.6 |
| 0.9 |
| 0.4 |
| (0.2) |
| - |
| Interest Expense | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 4.1 | 0.7 | 0.7 | 0.1 | 0.6 | 0.0 | 0.1 | (0.0) | (0.2) | (0.2) | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) |
| Pre-Tax Income | (4.3) | (1.7) | (6.3) | 0.4 | (0.1) | (3.3) | (3.7) | 0.5 | (1.1) | (1.0) | (0.8) | (1.6) | (1.4) | (0.4) | 0.7 | 0.3 | (0.3) |
| (0.5) |
| 0.0 |
| Net Income From Continuing Ops | (4.3) | (1.7) | (6.3) | 0.4 | (0.1) | (3.3) | (3.7) | 0.9 | (1.1) | (1.3) | (0.8) | (1.6) | (1.6) | (0.6) | 0.6 | 0.8 | (0.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4.3) | (1.7) | (6.3) | 0.4 | (0.1) | (3.3) | (3.7) | 0.9 | (1.1) | (1.3) | (0.8) | (1.6) | (1.6) | (0.6) | 0.6 | 0.8 | (0.3) |
| Net Income Attributable To Parent | (4.3) | (1.7) | (6.3) | 0.4 | (0.1) | (3.3) | (3.7) | 0.9 | (1.1) | (1.3) | (0.8) | (1.6) | (1.6) | (0.6) | 0.6 | 0.8 | (0.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 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 | - |
| Net Income To Common Shareholders | (4.3) | (1.7) | (6.4) | 0.4 | (0.1) | (3.3) | (3.7) | 0.8 | (1.2) | (1.4) | (0.9) | (1.6) | (1.7) | (0.6) | 0.6 | 0.8 | (0.3) |
| (0.01) |
| EPS Diluted | (0.04) | (0.02) | (0.06) | - | - | - | - | - | - | - | - | - | (0.03) | (0.01) | 0.01 | 0.01 | (0.01) |
| Shares Basic | 123.6 | 108.6 | 107.6 | - | - | - | 69.0 | 68.0 | 67.4 | - | - | - | 62.3 | 61.2 | 58.9 | 54.4 | 49.9 |
| Shares Diluted | 123.6 | 108.6 | 107.6 | 106.3 | - | - | 69.0 | 68.1 | 67.4 | - | - | - | 62.3 | 61.2 | 59.4 | 60.0 | 49.9 |
| 0.0 |
| EBIT | (8.5) | (2.4) | (7.1) | 0.3 | (0.7) | (3.3) | (3.8) | 0.5 | (1.0) | (0.8) | (0.8) | (1.6) | (1.3) | (0.3) | 0.9 | 0.4 | (0.2) |