| (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 | 9.0 | 10.9 | 15.8 | 14.1 | 15.9 | 24.3 | 65.6 | 115.9 | 98.3 | 86.5 | 117.1 | 129.4 | 164.4 | 186.7 | 320.6 | 291.5 | 386.3 |
| Cost of Revenue | 7.9 | 8.0 | 11.4 | 11.4 | 17.0 | 20.8 | 41.5 | 83.7 | 65.1 | 58.2 | 89.2 | 107.3 | 124.2 | 95.9 | 178.5 | 193.6 | 284.2 |
| Gross Profit | 1.1 | 2.9 | 4.4 | 2.7 | (1.1) | 3.5 | 24.2 | 32.3 | 33.1 | 28.4 | 27.9 | 22.1 | 40.2 | 90.9 | 142.1 | 98.0 | 102.1 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 4.6 | 5.1 | 5.9 | 4.8 | 6.9 | 8.1 | 14.5 | 12.7 | 9.9 | 8.5 | 11.3 | 11.7 | 14.5 | 28.1 | 30.1 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (8.6) | (7.3) | (6.8) | (4.4) | (5.3) | (23.2) | (6.1) | 4.4 | 6.5 | 1.7 | (5.0) | (14.1) | (13.2) | (29.5) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 2.2 | 2.8 | 2.2 | 2.2 | 1.1 | 1.0 | 1.3 | 1.7 | 1.2 | 0.9 | 0.6 | 0.6 | 0.5 | 2.6 | 2.3 | 2.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 1.6 | 0.7 | 1.3 | 2.1 | 3.3 | (1.8) | (0.0) | (0.4) | 1.3 | 0.8 | (4.2) | 1.6 | 2.4 | 2.4 | 2.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.87) | (0.48) | (0.42) | (0.55) | (0.65) | (2.64) | (0.11) | 0.14 | 0.20 | 0.01 | (0.74) | (0.81) | (0.58) | (0.71) | 0.26 | (1.43) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (8.4) | (7.1) | (6.6) | (4.2) | (4.9) | (22.7) | (5.5) | 5.1 | 7.1 | 2.9 | (2.8) | (11.4) | (9.8) | (25.6) | 24.4 | (68.3) | |
| 38.0 |
| 63.2 |
| Selling General & Administrative | - | - | - | - | - | 18.7 | 15.8 | 15.2 | 16.8 | 18.1 | 21.5 | 24.5 | 37.6 | 52.5 | 63.9 | 95.2 | 140.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.2 | 0.3 | 0.2 | 0.2 | 0.4 | 0.6 | 0.6 | 0.7 | 0.6 | 1.2 | 2.2 | 2.7 | 3.5 | 4.0 | 3.1 | 5.4 | 13.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 1.2 | 0.2 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 9.6 | 10.2 | 11.2 | 7.1 | 4.2 | 26.8 | 30.3 | 27.9 | 26.6 | 26.6 | 32.9 | 36.2 | 53.5 | 97.7 | 93.1 | 144.0 | 283.7 |
| 21.3 |
| (73.7) |
| (218.7) |
| 2.1 |
| Interest Expense | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | (0.6) | (0.7) | 1.0 | (14.0) | (8.9) | (9.6) | - | - | - | - |
| Other Non-Operating Income | (0.0) | 0.9 | 2.0 | (0.7) | 1.6 | (2.2) | 0.9 | (0.6) | 3.0 | 2.7 | 3.5 | (2.2) | 11.5 | (3.0) | (8.2) | 9.8 | 2.3 |
| Pre-Tax Income | (6.3) | (3.7) | (2.6) | (2.9) | (2.5) | (25.5) | (3.9) | 4.4 | 8.2 | 0.9 | (31.3) | (28.6) | (20.4) | (33.2) | 14.7 | (62.2) | (214.8) |
| 3.1 |
| 10.9 |
| Net Income From Continuing Ops | (8.0) | (4.4) | (3.9) | (5.0) | (5.8) | (23.7) | (3.9) | 4.8 | 7.0 | 0.1 | (27.2) | (30.3) | (22.7) | (35.6) | 11.8 | (65.3) | (225.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (8.0) | (4.4) | (3.9) | (5.0) | (5.8) | (23.7) | (3.9) | 4.8 | 7.0 | 0.1 | (27.2) | (30.3) | (22.7) | (35.6) | 11.8 | (65.3) | (225.7) |
| Net Income Attributable To Parent | (8.0) | (4.4) | (3.9) | (5.0) | (5.8) | (23.7) | (3.9) | 4.8 | 7.0 | 0.3 | (27.2) | (30.3) | (22.7) | (34.4) | 13.4 | (65.1) | (225.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | (0.2) | - | - | (0.0) | (1.2) | (1.6) | (0.2) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (8.0) | (4.4) | (3.9) | (5.0) | (5.8) | (23.7) | (3.9) | 4.8 | 7.0 | 0.3 | (27.2) | (30.3) | (22.7) | (34.4) | 13.4 | (65.1) | (225.7) |
| (1.77) |
| EPS Diluted | (0.87) | (0.48) | (0.42) | (0.55) | (0.65) | (2.64) | (0.11) | 0.13 | 0.19 | 0.01 | (0.74) | (0.81) | (0.58) | (0.71) | 0.26 | (1.43) | (1.77) |
| Shares Basic | 9.2 | 9.2 | 9.1 | 9.1 | 9.0 | 9.0 | 35.6 | 35.6 | 35.5 | 35.8 | 37.0 | 37.4 | 0.0 | 48.5 | 51.5 | 45.7 | 127.3 |
| Shares Diluted | 9.2 | 9.2 | 9.1 | 9.1 | 9.0 | 9.0 | 35.6 | 36.3 | 36.2 | 36.4 | 37.0 | 37.4 | 0.0 | 48.5 | 51.6 | 45.7 | 127.3 |
| (205.6) |
| EBIT | (8.6) | (7.3) | (6.8) | (4.4) | (5.3) | (23.2) | (6.1) | 4.4 | 6.5 | 1.7 | (5.0) | (14.1) | (13.2) | (29.5) | 21.3 | (73.7) | (218.7) |