| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||
| Revenues | 0.1 | (12.1) | 5.3 | 7.0 | 0.0 | (20.9) | 7.5 | 6.1 | 7.3 | (27.2) | 7.6 | 10.3 | 10.0 | 8.6 | 4.9 | 8.0 | ||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 0.3 | 0.2 | 0.0 | 0.7 | 28.3 | 24.4 | 19.1 | 18.7 | 18.1 | 16.5 | 15.7 |
| Cost of Revenue | 6.6 | 7.2 | 6.9 | 11.4 | 12.0 | 13.0 | 7.2 | 9.0 | 7.0 | 6.3 | 6.0 |
| Gross Profit | (6.3) | (7.0) | (6.9) | (10.6) | 16.3 | 11.4 | 11.9 | 9.7 | 11.0 | 10.2 | 9.7 |
| Operating Expenses | |||||||||||
| Research & Development | 2.3 | 2.4 | 3.0 | 2.8 | 2.6 | 1.9 | 1.6 | 1.3 | 1.4 | 1.3 | 1.1 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (2.3) | 0.4 | 2.0 | 9.9 | 2.6 | 1.5 | 1.2 | 0.3 | 1.0 | 1.3 | 2.1 |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (0.2) | (0.1) | 0.9 | 1.8 | 0.6 | 0.2 | (0.2) | 0.4 | 0.3 | (2.5) | 0.1 |
| Net Income From Continuing Ops | (2.3) | 0.2 | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.21) | 0.02 | 0.12 | 0.85 | 0.18 | 0.25 | 0.19 | (0.01) | 0.10 | 0.41 | 0.26 |
| EPS Diluted | (0.21) | 0.02 | 0.12 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | 2.2 | 3.1 | 10.8 | 3.5 | 2.0 | 1.6 | 0.6 | 1.3 | 1.6 | 2.3 |
| EBIT | (2.3) | 0.4 | 2.0 | 9.9 | |||||||
| 6.8 |
| 8.6 |
| 6.1 |
| 5.3 |
| 4.4 |
| 6.6 |
| 6.4 |
| 2.8 |
| 3.3 |
| 5.9 |
| 6.7 |
| 3.1 |
| 3.1 |
| 2.6 |
| 3.5 |
| 8.7 |
| 3.2 |
| 2.4 |
| 4.7 |
| 5.3 |
| 4.2 |
| 3.0 |
| Cost of Revenue | 1.3 | 1.2 | 1.8 | 2.2 | 2.0 | 1.8 | 2.0 | 0.6 | 2.6 | 1.7 | 2.2 | 4.4 | 3.1 | 3.3 | 2.4 | 3.3 | 3.1 | 5.8 | 3.2 | 2.1 | 1.9 | 1.8 | 2.4 | 1.2 | 1.7 | 3.3 | 3.0 | 1.5 | 1.3 | 1.6 | 1.5 | 3.0 | 1.0 | 1.4 | 1.6 | 1.5 | 1.8 | 1.3 |
| Gross Profit | (1.2) | (13.4) | 3.5 | 4.8 | (2.0) | (22.7) | 5.5 | 5.5 | 4.7 | (28.9) | 5.4 | 5.9 | 6.9 | 5.3 | 2.5 | 4.7 | 3.7 | 2.8 | 2.9 | 3.1 | 2.6 | 4.8 | 4.0 | 1.6 | 1.6 | 2.6 | 3.8 | 1.5 | 1.8 | 1.0 | 2.1 | 5.7 | 2.2 | 0.9 | 3.1 | 3.8 | 2.4 | 1.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.5 | 0.5 | 0.7 | 0.6 | 0.6 | 0.3 | 1.1 | 0.9 | 0.7 | 0.8 | 0.5 | 0.7 | 0.8 | 0.6 | 0.7 | 0.6 | 0.7 | 0.6 | 0.7 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| General & Administrative | 3.0 | 2.6 | 3.3 | 3.3 | 3.2 | 3.9 | 3.6 | 3.5 | 3.4 | 5.0 | 3.2 | 3.3 | 2.7 | 2.8 | 2.9 | 3.1 | 2.3 | |||||||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | ||||||||||||||||||||||
| Amortization of Intangibles | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Operating Expenses | 3.5 | 3.1 | 4.0 | 3.9 | 3.8 | 4.2 | 4.7 | 4.4 | 4.1 | 5.8 | 3.7 | 4.0 | 3.5 | 3.4 | 3.6 | 3.7 | ||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Income | (1.3) | (1.4) | (0.5) | 0.9 | 1.4 | (0.5) | 0.8 | 1.1 | 0.7 | 2.8 | 1.7 | 1.9 | 3.5 | 1.9 | (1.1) | 1.0 | 0.7 | (0.2) | 0.3 | 0.8 | 0.6 | 1.3 | 1.2 | (0.8) | (0.5) | 0.4 | 1.2 | (0.9) | (0.5) | (1.9) | 0.1 | 3.0 | (0.2) | (1.5) | 0.8 | 1.6 | 0.5 | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Operating Income | 0.1 | 0.4 | 0.1 | (0.7) | (0.0) | (0.3) | 0.0 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | (0.1) | 0.0 | (0.0) | (0.0) | |||||||||||||||||||||
| Pre-Tax Income | (1.3) | (1.0) | (0.4) | 0.2 | 1.4 | (0.8) | 0.8 | 1.3 | 1.0 | 3.0 | 1.9 | 2.0 | 3.6 | 1.8 | (1.0) | 1.0 | 0.7 | |||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | (0.2) | 0.0 | (0.0) | 0.1 | 0.1 | 0.2 | 0.1 | 0.5 | (0.0) | 0.2 | 1.0 | 0.6 | 0.4 | (0.2) | 0.2 | 0.1 | (0.2) | 0.3 | 0.3 | (0.1) | (0.3) | 0.4 | (0.2) | (0.1) | 0.4 | 0.3 | (0.2) | (0.1) | (0.6) | 0.0 | 0.9 | (0.0) | - | 0.0 | - | 0.1 | 0.0 |
| Net Income From Continuing Ops | (1.3) | (0.8) | (0.4) | 0.2 | 1.3 | (0.9) | 0.6 | 1.2 | 0.5 | 3.0 | 1.6 | 1.0 | 2.9 | 1.4 | (0.8) | 0.8 | 0.6 | |||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income | (1.3) | (0.8) | (0.4) | 0.2 | 1.3 | (0.9) | 0.6 | 1.2 | 0.5 | 3.0 | 1.6 | 1.0 | 2.9 | 1.4 | (0.8) | 0.8 | 0.6 | |||||||||||||||||||||
| Net Income Attributable To Parent | (1.3) | (0.8) | (0.4) | 0.2 | 1.3 | (0.9) | 0.6 | 1.2 | 0.5 | 3.0 | 1.6 | 1.0 | 2.9 | 1.4 | (0.8) | 0.8 | ||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income To Common Shareholders | (1.3) | (0.8) | (0.4) | 0.2 | 1.3 | (0.9) | 0.6 | 1.2 | 0.5 | 3.5 | 1.6 | 1.0 | 2.9 | 1.4 | (0.8) | |||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.12) | - | (0.03) | 0.02 | 0.11 | - | 0.05 | 0.11 | 0.04 | - | 0.15 | 0.09 | 0.27 | - | (0.07) | 0.07 | 0.05 | - | 0.12 | 0.05 | 0.08 | - | 0.11 | (0.08) | (0.05) | - | 0.12 | (0.08) | (0.04) | - | 0.01 | 0.27 | (0.01) | - | 0.09 | 0.20 | 0.05 | 0.00 |
| EPS Diluted | (0.12) | - | (0.03) | 0.02 | 0.11 | - | 0.05 | 0.11 | 0.04 | - | 0.15 | 0.09 | 0.27 | - | (0.07) | 0.07 | 0.05 | - | ||||||||||||||||||||
| Shares Basic | 11.3 | - | 11.3 | 11.3 | 11.2 | - | 11.2 | 11.1 | 11.0 | - | 10.9 | 10.9 | 10.9 | - | 10.9 | 10.9 | 10.8 | - | ||||||||||||||||||||
| Shares Diluted | 11.3 | - | 11.3 | 11.3 | 11.2 | - | 11.2 | 11.1 | 11.0 | - | 10.9 | 10.9 | 10.9 | - | 10.9 | 10.9 | 10.9 | - | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.9) | - | - | - | 1.7 | - | - | - | 0.9 | - | - | - | 3.7 | - | - | - | 0.9 | - | - | - | 0.7 | - | - | - | (0.4) | 0.5 | 1.3 | (0.8) | (0.4) | (1.8) | 0.2 | 3.0 | (0.1) | (1.5) | 0.8 | 1.7 | 0.5 | 0.1 |
| EBIT | (1.3) | (1.4) | (0.5) | 0.9 | 1.4 | (0.5) | 0.8 | 1.1 | 0.7 | 2.8 | 1.7 | 1.9 | 3.5 | 1.9 | (1.1) | 1.0 | 0.7 | (0.2) | 0.3 | |||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 12.1 | 12.4 | 14.4 | 14.2 | 11.1 | 8.1 | 9.1 | 8.1 | 8.7 | 7.6 | 6.5 |
| Depreciation & Amortization | - | 1.8 | 1.1 | 0.9 | 0.9 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 |
| Amortization of Intangibles | - | 0.3 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 14.4 | 14.8 | 17.4 | 17.0 | 13.7 | 10.0 | 10.7 | 9.5 | 10.0 | 8.9 | 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (0.3) | 0.3 | 0.6 | (0.1) | 1.3 | 0.0 | 0.1 | 0.1 | (0.5) | 0.0 |
| Pre-Tax Income | (2.5) | 0.1 | 2.3 | 10.5 | 2.5 | 2.8 | 1.3 | 0.4 | 1.1 | 0.8 | 2.2 |
| 1.4 |
| 8.7 |
| 2.0 |
| 2.5 |
| 1.5 |
| (0.1) |
| 0.8 |
| 3.3 |
| 2.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.3) | 0.2 | 1.4 | 8.7 | 2.0 | 2.5 | 1.5 | (0.1) | 0.8 | 3.3 | 2.1 |
| Net Income Attributable To Parent | (2.3) | 0.3 | 1.4 | 8.7 | 2.0 | 2.5 | 1.5 | (0.1) | 0.8 | 3.3 | 2.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.3) | 0.3 | 1.4 | 9.2 | 2.0 | 2.5 | 1.5 | (0.1) | 0.8 | 3.3 | 2.1 |
| 0.85 |
| 0.18 |
| 0.25 |
| 0.19 |
| (0.01) |
| 0.10 |
| 0.39 |
| 0.24 |
| Shares Basic | 11.3 | 11.3 | 11.2 | 11.0 | 10.9 | 10.0 | 7.8 | 7.7 | 7.9 | 7.9 | 7.9 |
| Shares Diluted | 11.3 | 11.3 | 11.2 | 11.0 | 10.9 | 10.1 | 7.8 | 7.7 | 8.3 | 8.4 | 8.5 |
| 2.6 |
| 1.5 |
| 1.2 |
| 0.3 |
| 1.0 |
| 1.3 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.0 |
| 2.0 |
| 1.7 |
| 3.0 |
| 2.3 |
| 2.0 |
| 1.8 |
| 2.0 |
| 2.1 |
| 2.0 |
| 1.9 |
| 2.5 |
| 1.7 |
| 2.5 |
| 2.1 |
| 2.1 |
| 2.1 |
| 1.9 |
| 1.6 |
| 1.4 |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.0 |
| 2.6 |
| 2.3 |
| 2.0 |
| 3.4 |
| 2.7 |
| 2.4 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.4 |
| 2.3 |
| 2.8 |
| 2.0 |
| 2.8 |
| 2.4 |
| 2.5 |
| 2.4 |
| 2.1 |
| 2.0 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 1.3 |
| 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 |
| (0.6) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.2) |
| 1.6 |
| 0.8 |
| 0.6 |
| 1.3 |
| 1.2 |
| (0.8) |
| (0.5) |
| 0.4 |
| 1.3 |
| (0.9) |
| (0.4) |
| (1.8) |
| 0.1 |
| 3.0 |
| (0.1) |
| (2.1) |
| 0.8 |
| 1.6 |
| 0.5 |
| (0.0) |
| 0.0 |
| 1.3 |
| 0.5 |
| 0.7 |
| 1.6 |
| 0.9 |
| (0.6) |
| (0.4) |
| (0.1) |
| 0.9 |
| (0.6) |
| (0.3) |
| (1.3) |
| 0.1 |
| 2.1 |
| (0.1) |
| 0.5 |
| 0.7 |
| 1.6 |
| 0.4 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.3 |
| 0.5 |
| 0.7 |
| 1.6 |
| 0.9 |
| (0.6) |
| (0.4) |
| (0.1) |
| 0.9 |
| (0.6) |
| (0.3) |
| (1.3) |
| 0.1 |
| 2.1 |
| (0.1) |
| 0.5 |
| 0.7 |
| 1.6 |
| 0.4 |
| (0.0) |
| 0.6 |
| 0.0 |
| 1.3 |
| 0.5 |
| 0.7 |
| 1.6 |
| 0.9 |
| (0.6) |
| (0.4) |
| (0.1) |
| 0.9 |
| (0.6) |
| (0.3) |
| (1.3) |
| 0.1 |
| 2.1 |
| (0.1) |
| 0.5 |
| 0.7 |
| 1.6 |
| 0.4 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.6 |
| 0.0 |
| 1.3 |
| 0.5 |
| 0.7 |
| 1.6 |
| 0.9 |
| (0.6) |
| (0.4) |
| (0.1) |
| 0.9 |
| (0.6) |
| (0.3) |
| (1.3) |
| 0.1 |
| 2.1 |
| (0.1) |
| 0.5 |
| 0.7 |
| 1.6 |
| 0.4 |
| (0.0) |
| 0.12 |
| 0.05 |
| 0.08 |
| - |
| 0.11 |
| (0.08) |
| (0.05) |
| - |
| 0.12 |
| (0.08) |
| (0.04) |
| - |
| 0.01 |
| 0.26 |
| (0.01) |
| - |
| 0.09 |
| 0.20 |
| 0.05 |
| 0.00 |
| 10.8 |
| 10.6 |
| 7.8 |
| - |
| 7.8 |
| 7.8 |
| 7.7 |
| - |
| 7.7 |
| 7.7 |
| 7.8 |
| - |
| 7.9 |
| 7.9 |
| 7.9 |
| - |
| 7.9 |
| 7.9 |
| 7.9 |
| 7.9 |
| 11.0 |
| 10.7 |
| 7.8 |
| - |
| 7.8 |
| 7.8 |
| 7.7 |
| - |
| 7.7 |
| 7.7 |
| 7.8 |
| - |
| 8.2 |
| 8.3 |
| 7.9 |
| - |
| 8.3 |
| 8.6 |
| 8.3 |
| 7.9 |
| 0.8 |
| 0.6 |
| 1.3 |
| 1.2 |
| (0.8) |
| (0.5) |
| 0.4 |
| 1.2 |
| (0.9) |
| (0.5) |
| (1.9) |
| 0.1 |
| 3.0 |
| (0.2) |
| (1.5) |
| 0.8 |
| 1.6 |
| 0.5 |
| (0.0) |