| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 71.2 | 108.2 | 111.6 | 102.4 | 99.4 | 86.8 | 63.9 | 54.9 | 45.0 | 36.8 | 35.0 |
| Cost of Revenue | 67.2 | 101.7 | 110.3 | 94.8 | 92.9 | 82.9 | 48.2 | 36.6 | 31.8 | 25.3 | 24.8 |
| Gross Profit | 4.0 | 6.5 | 1.3 | 7.6 | 6.5 | 3.9 | 15.6 | 18.3 | 13.1 | 11.5 | 10.2 |
| Operating Expenses | |||||||||||
| Research & Development | 0.9 | 1.2 | 1.3 | 1.0 | 1.2 | 1.1 | 1.5 | 1.7 | 1.3 | 1.3 | 0.9 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (4.3) | (1.7) | (60.4) | (4.0) | (3.7) | (1.9) | 8.6 | 9.6 | 8.1 | 7.6 | 7.6 |
| Non-Operating | |||||||||||
| Interest Income | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Interest Expense | 0.3 | 1.2 | 1.6 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (0.0) | 0.0 | (0.5) | (1.3) | (0.6) | (1.4) | 0.2 | 1.4 | 1.0 | 1.1 | 1.0 |
| Net Income From Continuing Ops | (4.0) | (2.4) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.70) | (0.57) | (10.76) | (0.21) | (0.17) | (0.05) | 0.49 | 0.52 | 0.56 | 0.59 | 0.56 |
| EPS Diluted | (0.70) | (0.57) | (10.76) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (3.5) | (1.1) | (59.8) | (3.3) | (3.1) | (1.4) | 9.0 | 10.0 | 8.5 | 8.1 | 8.1 |
| EBIT | (4.3) | (1.7) | (60.4) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1.5 | 1.6 | 2.1 | 2.4 | 3.1 | 2.2 | 2.6 | 2.9 | 1.9 | 1.0 | 0.6 |
| General & Administrative | 4.1 | 4.8 | 5.1 | 5.4 | 5.8 | 2.5 | 2.9 | 4.1 | 1.8 | 1.6 | 1.0 |
| Depreciation & Amortization | 0.7 | 0.6 | 0.7 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8.3 | 8.3 | 61.7 | 11.6 | 10.1 | 5.8 | 7.0 | 8.7 | 5.0 | 3.9 | 2.6 |
| 3.5 |
| 1.2 |
| 1.0 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | (1.1) | (1.3) | (3.4) | (0.7) | (0.4) | (0.2) | (1.1) | (1.2) | (1.2) | (1.6) |
| Pre-Tax Income | (4.0) | (2.8) | (61.8) | (7.4) | (4.4) | (2.3) | 8.4 | 8.5 | 6.9 | 6.4 | 6.0 |
| (61.5) |
| (6.1) |
| (3.8) |
| (0.8) |
| 8.2 |
| 7.1 |
| 5.9 |
| 5.3 |
| 5.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4.0) | (2.8) | (61.3) | (6.1) | (3.8) | (0.8) | 8.2 | 7.1 | 5.9 | 5.3 | 5.0 |
| Net Income Attributable To Parent | (4.0) | (2.8) | (61.1) | (6.1) | (3.8) | (0.8) | 8.1 | 7.0 | 5.9 | 5.2 | 5.0 |
| Less: Minority Interest | (0.0) | (0.0) | (0.2) | 0.0 | (0.0) | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.0) | (2.8) | (61.1) | (6.1) | (3.8) | (0.8) | 8.1 | 7.0 | 5.9 | 5.2 | 5.0 |
| (0.21) |
| (0.17) |
| (0.05) |
| 0.49 |
| 0.51 |
| 0.56 |
| 0.59 |
| 0.56 |
| Shares Basic | 5.7 | 4.9 | 4.5 | 29.3 | 21.9 | 16.6 | 16.6 | 13.6 | 11.0 | 9.0 | 9.0 |
| Shares Diluted | 5.7 | 4.9 | 4.5 | 29.4 | 22.6 | 16.6 | 16.6 | 13.6 | 11.0 | 9.0 | 9.0 |
| (4.0) |
| (3.7) |
| (1.9) |
| 8.6 |
| 9.6 |
| 8.1 |
| 7.6 |
| 7.6 |