| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 16.3 | 5.2 | 12.2 | 12.4 | 15.3 | 3.6 | 11.5 | 12.2 | 14.9 | 2.4 | 11.1 | 12.8 | 13.4 | 2.6 | 11.6 | 11.8 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 46.2 | 45.1 | 42.3 | 39.7 | 37.9 | 40.8 | 31.3 | 40.0 |
| Cost of Revenue | 31.6 | 30.8 | 28.7 | 22.5 | 23.9 | 22.4 | 15.7 | 20.3 |
| Gross Profit | 14.6 | 14.4 | 13.6 | 17.2 | 14.1 | 18.4 | 15.6 | 19.7 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 11.1 | 10.0 | 9.3 | 12.7 | 11.4 | 12.6 | 11.9 | 17.0 |
| Non-Operating | ||||||||
| Interest Income | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | - | - | 1.2 | 0.3 | 0.2 | 0.0 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 2.8 | 3.0 | 2.7 | 4.1 | 3.4 | 4.4 | 1.5 | 2.7 |
| Net Income From Continuing Ops | 8.5 | 7.2 | 6.0 | 8.3 | 8.7 | |||
| Per Share | ||||||||
| EPS Basic | 0.71 | 0.60 | 0.52 | 0.89 | 5.38 | 0.55 | 0.31 | 0.49 |
| EPS Diluted | 0.71 | 0.60 | 0.52 | 0.89 | 4.73 | 0.55 | ||
| Supplementary Data | ||||||||
| EBITDA | 11.1 | 10.0 | 9.3 | 12.7 | 11.4 | 13.0 | 12.9 | 18.0 |
| EBIT | 11.1 | 10.0 | 9.3 | 12.7 | 11.4 | 12.6 | 11.9 | |
| 12.0 |
| 3.7 |
| 11.2 |
| 15.2 |
| 10.7 |
| 10.7 |
| 11.9 |
| 5.3 |
| 3.5 |
| Cost of Revenue | 10.5 | 4.6 | 8.2 | 8.3 | 9.6 | 2.7 | 7.1 | 7.4 | 11.5 | 2.3 | 6.3 | 6.5 | 7.4 | 2.9 | 6.6 | 6.7 | 7.7 | 3.1 | 6.4 | 7.3 | 5.6 | 5.6 | 5.7 | 2.6 | 1.9 |
| Gross Profit | 5.8 | 0.6 | 4.0 | 4.1 | 5.6 | 1.0 | 4.4 | 4.9 | 3.3 | 0.1 | 4.8 | 6.3 | 6.0 | (0.4) | 5.1 | 5.1 | 4.3 | 0.6 | 4.8 | 7.9 | 5.1 | 5.1 | 6.2 | 2.7 | 1.6 |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 0.6 | 0.6 | 0.7 | 0.9 | 1.6 | 1.5 | 0.8 | 0.8 | 0.5 | 1.9 | 0.2 | 0.1 | 1.7 | 0.4 | 0.1 | 0.4 | 0.4 | ||||||||
| Depreciation & Amortization | 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) | 0.0 | 0.0 | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 0.7 | 0.9 | 0.9 | 1.0 | 1.7 | 1.2 | 1.0 | 1.1 | 1.0 | 2.2 | 0.5 | 0.2 | 1.7 | 0.4 | 0.3 | 1.0 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 5.1 | (0.2) | 3.1 | 3.1 | 4.0 | (0.2) | 3.5 | 3.7 | 2.3 | (2.0) | 4.3 | 6.1 | 4.3 | (0.8) | 4.7 | 4.1 | 3.4 | (0.0) | 4.3 | 6.9 | 1.4 | 3.0 | 5.2 | 2.3 | 1.4 |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | 1.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | (1.1) | (0.1) | (0.3) | 0.1 | (0.1) | 0.7 | (0.2) | 0.0 | 0.1 | ||||||||
| Pre-Tax Income | 5.1 | (0.2) | 3.2 | 3.1 | 4.0 | 0.0 | 3.6 | 3.8 | 1.2 | (2.1) | 4.0 | 6.2 | 4.2 | (0.1) | 4.5 | 4.1 | 3.6 | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 1.2 | 0.0 | 0.6 | 0.9 | 1.5 | (0.1) | 1.0 | 1.1 | 0.7 | (0.0) | 1.1 | 1.6 | 1.4 | (0.0) | 1.2 | 1.2 | 1.0 | 0.1 | 1.1 | 1.9 | 1.4 | 0.4 | 0.5 | 0.3 | 0.2 |
| Net Income From Continuing Ops | 3.9 | (0.2) | 2.5 | 2.2 | 2.6 | 0.1 | 2.7 | 2.7 | 0.6 | (2.1) | 2.9 | 4.7 | 2.8 | (0.1) | 3.3 | 2.9 | 2.6 | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 3.9 | (0.2) | 2.5 | 2.2 | 2.6 | 0.1 | 2.7 | 2.7 | 0.6 | (2.1) | 2.9 | 4.7 | 2.8 | (0.1) | 3.3 | 2.9 | 2.6 | ||||||||
| Net Income Attributable To Parent | 3.9 | (0.2) | 2.5 | 2.2 | 2.6 | 0.1 | 2.7 | 2.7 | 0.6 | (2.1) | 2.9 | 4.7 | 2.8 | (0.1) | 3.3 | 2.9 | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 3.9 | (0.2) | 2.5 | 2.2 | 2.6 | 0.1 | 2.7 | 2.7 | 0.6 | (2.1) | 2.9 | 4.7 | 2.8 | (0.1) | 3.3 | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.32 | - | 0.21 | 0.19 | 0.21 | - | 0.22 | 0.23 | 0.04 | - | 0.29 | 0.48 | 0.35 | - | 2.01 | 0.09 | 0.08 | - | 0.10 | 0.20 | 0.25 | - | 0.17 | 0.10 | 0.04 |
| EPS Diluted | 0.32 | - | 0.21 | 0.19 | 0.21 | - | 0.22 | 0.23 | 0.04 | - | 0.29 | 0.48 | 0.35 | - | 2.01 | 0.09 | 0.08 | - | |||||||
| Shares Basic | 11.9 | - | 11.9 | 11.9 | 11.9 | - | 11.9 | 11.9 | 13.3 | - | 9.7 | 9.7 | 8.0 | - | 1.6 | 32.0 | 31.8 | - | |||||||
| Shares Diluted | 11.9 | - | 11.9 | 11.9 | 11.9 | - | 12.0 | 12.0 | 13.4 | - | 9.8 | 9.8 | 8.1 | - | 1.6 | 32.6 | 32.7 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 5.1 | (0.2) | 3.1 | 3.1 | 4.0 | (0.2) | 3.5 | 3.7 | 2.3 | (2.0) | 4.3 | 6.1 | 4.3 | (0.8) | 4.7 | 4.1 | 3.4 | (0.3) | 4.3 | 7.2 | 1.8 | 3.3 | 5.4 | 2.5 | 1.7 |
| EBIT | 5.1 | (0.2) | 3.1 | 3.1 | 4.0 | (0.2) | 3.5 | 3.7 | 2.3 | (2.0) | 4.3 | 6.1 | 4.3 | (0.8) | 4.7 | 4.1 | 3.4 | (0.0) | 4.3 | ||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 2.8 | 3.8 | 3.5 | 3.8 | 1.3 | 1.9 | 2.3 | 2.3 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 1.1 | 1.0 |
| Amortization of Intangibles | - | - | - | - | - | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.5 | 4.4 | 4.3 | 4.5 | 2.6 | 5.8 | 3.7 | 2.7 |
| 1.7 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | 0.2 | (0.6) | (0.3) | 0.7 | 9.2 | (1.4) | (0.6) |
| Pre-Tax Income | 11.2 | 10.2 | 8.7 | 12.3 | 12.1 | 21.8 | 10.5 | 16.4 |
| 17.4 |
| 8.9 |
| 13.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 8.5 | 7.2 | 6.0 | 8.3 | 8.7 | 17.4 | 8.9 | 13.7 |
| Net Income Attributable To Parent | 8.5 | 7.2 | 6.0 | 8.3 | 8.7 | 17.4 | 8.9 | 13.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 8.5 | 7.2 | 6.0 | 8.3 | 8.7 | 17.4 | 8.9 | 13.7 |
| 0.31 |
| 0.49 |
| Shares Basic | 11.9 | 11.9 | 11.6 | 9.3 | 1.6 | 31.8 | 28.8 | 28.0 |
| Shares Diluted | 11.9 | 11.9 | 11.7 | 9.4 | 1.8 | 32.7 | 29.0 | 28.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.8 |
| 0.5 |
| 0.8 |
| 1.0 |
| 0.4 |
| 0.2 |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.6 |
| 0.5 |
| 1.0 |
| 3.8 |
| 2.1 |
| 1.0 |
| 0.4 |
| 0.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.0 |
| 0.0 |
| 8.3 |
| (1.6) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.8 |
| 4.4 |
| 7.0 |
| 9.7 |
| 1.4 |
| 5.3 |
| 2.3 |
| 1.5 |
| 0.7 |
| 3.3 |
| 5.1 |
| 8.4 |
| 1.0 |
| 4.7 |
| 2.0 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 3.3 |
| 5.1 |
| 8.4 |
| 1.0 |
| 4.7 |
| 2.0 |
| 1.3 |
| 2.6 |
| 0.7 |
| 3.3 |
| 5.1 |
| 8.4 |
| 1.0 |
| 4.7 |
| 2.0 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.6 |
| 0.7 |
| 3.3 |
| 5.1 |
| 8.4 |
| 1.0 |
| 4.7 |
| 2.0 |
| 1.3 |
| 0.10 |
| 0.20 |
| 0.25 |
| - |
| 0.17 |
| 0.10 |
| 0.04 |
| 31.8 |
| 31.8 |
| 31.8 |
| - |
| 28.0 |
| 28.0 |
| 28.0 |
| 32.7 |
| 32.7 |
| 32.7 |
| - |
| 28.0 |
| 28.0 |
| 28.0 |
| 6.9 |
| 1.4 |
| 3.0 |
| 5.2 |
| 2.3 |
| 1.4 |