| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| Shipping calculator services | | | | | | | 0.2 | 0.2 |
| Client services | | | | | | | 0.0 | 0.0 |
| Other | | | | | | | 0.3 | 0.1 |
| Total revenues | 16.6 | 14.9 | 12.9 | 10.5 | 9.3 | 7.6 | 0.5 | 0.3 |
| Revenue growth [+] | 11.4% | 15.2% | 22.5% | 14.0% | 22.2% | 1345.7% | 91.9% | -65.7% |
| Shipping calculator services | | | | | | | 13.0% | 9.7% |
| Client services | | | | | | | -34.6% | |
| Cost of goods sold | 12.9 | 11.4 | 9.8 | 7.8 | 7.1 | 5.7 | 0.1 | 0.0 |
| Gross profit | 3.7 | 3.5 | 3.1 | 2.7 | 2.2 | 1.9 | 0.5 | 0.2 |
| Gross margin | 22.2% | 23.2% | 24.1% | 26.0% | 23.7% | 24.9% | 90.0% | 85.5% |
| Selling, general and administrative [+] | 3.1 | 2.8 | 2.3 | 2.6 | 2.4 | 1.9 | 0.9 | 1.1 |
| Sales and marketing | | | | | | | 0.5 | |
| General and administrative [+] | 3.1 | 2.8 | 2.3 | 2.6 | 2.4 | 1.9 | 0.3 | |
| Wages and related expenses | 1.9 | 1.8 | 1.5 | 1.5 | 1.0 | 0.6 | 0.5 | |
| General and administrative expenses | 1.2 | 1.0 | 0.8 | 1.1 | 1.4 | 1.3 | 0.3 | |
| Other selling, general and administrative | | | | | | | 0.5 | |
| Other operating expenses | 0.2 | 0.6 | 2.5 | 0.4 | 0.6 | 0.7 | 0.1 | |
| EBITDA [+] | 0.4 | 0.0 | -1.6 | -0.2 | -0.5 | 0.2 | -0.4 | -0.8 |
| EBITDA growth | 1716.2% | -101.3% | 640.7% | -52.3% | -376.0% | -147.9% | -56.0% | -28.1% |
| EBITDA margin | 2.3% | 0.1% | -12.7% | -2.1% | -5.0% | 2.2% | -67.2% | -292.9% |
| Depreciation | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
| EBITA | 0.4 | 0.0 | -1.7 | -0.2 | -0.5 | 0.2 | -0.4 | -0.8 |
| EBITA margin | 2.2% | 0.0% | -12.9% | -2.4% | -5.3% | 3.1% | -67.7% | -296.4% |
| Amortization of intangibles | 0.3 | 0.5 | 0.5 | 0.5 | 0.8 | 0.9 | 0.1 | 0.0 |
| EBIT [+] | 0.1 | -0.5 | -2.1 | -0.7 | -1.3 | -0.7 | -0.5 | -0.8 |
| EBIT growth | -112.0% | -77.0% | 199.4% | -45.3% | 88.4% | 51.9% | -45.5% | -26.8% |
| EBIT margin | 0.4% | -3.3% | -16.5% | -6.8% | -14.1% | -9.1% | -86.8% | -305.5% |
| Non-recurring items [+] | | | | | 10.4 | | | |
| Asset impairment | | | | | 10.4 | | | |
| Interest expense | | | | | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest expense | | | | | 0.0 | 0.0 | 0.0 | 0.0 |
| Other income (expense), net [+] | 0.1 | | 0.0 | 1.0 | 0.1 | 0.0 | 0.1 | -0.5 |
| Unrealized gain/loss on derivatives | | | | 0.0 | 0.0 | 0.0 | 0.0 | -0.4 |
| Gain (loss) on foreign currency transactions | | | | 0.2 | -0.6 | 1.0 | | |
| Other | 0.1 | | 0.0 | 1.0 | 0.1 | 0.0 | 0.1 | 0.0 |
| Pre-tax income | 0.2 | -0.5 | -2.1 | 0.3 | -11.6 | -0.7 | -0.3 | -1.3 |
| Income taxes | -0.5 | 0.2 | 0.1 | 0.0 | -0.1 | -0.1 | 0.0 | 0.0 |
| Tax rate | | | | | 0.5% | 11.0% | | |
| Net income | 0.7 | -0.7 | -2.3 | 0.1 | -11.4 | -0.6 | -0.3 | -1.3 |
| Net margin | 3.9% | -4.7% | -17.5% | 0.9% | -123.7% | -8.0% | -66.4% | -479.8% |
| |
| Basic EPS [+] | $0.08 | ($0.09) | ($0.41) | $0.06 | ($7.06) | ($0.37) | ($0.33) | ($1.82) |
| Growth | -189.7% | -77.4% | -841.6% | -100.8% | 1808.7% | 13.5% | -82.1% | 622.1% |
| Diluted EPS [+] | $0.08 | ($0.09) | ($0.41) | $0.05 | ($7.06) | ($0.37) | ($0.33) | ($1.82) |
| Growth | -189.5% | -77.4% | -866.6% | -100.8% | 1808.7% | 13.5% | -82.1% | 622.1% |
| |
| Shares outstanding (basic) [+] | 7.8 | 7.4 | 5.5 | 1.6 | 1.6 | 1.6 | 1.1 | 0.7 |
| Growth | 4.4% | 36.1% | 238.7% | -0.5% | -1.4% | 54.1% | 48.4% | -89.1% |
| Shares outstanding (diluted) [+] | 7.8 | 7.4 | 5.5 | 1.7 | 1.6 | 1.6 | 1.1 | 0.7 |
| Growth | 4.5% | 36.1% | 227.7% | 2.9% | -1.4% | 54.1% | 48.4% | -89.1% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |