| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (3.5) | (4.3) | (6.5) | (5.0) | (3.4) | (5.2) | (5.6) | (5.0) | (4.3) | (4.3) | (2.9) | (2.6) | (0.9) | (2.8) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 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 | 0.1 | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (1.4) | (20.1) | (0.1) | 0.1 | (35.9) | 2.1 | 34.8 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.04) | (0.05) | (0.09) | (0.13) | (0.09) | (0.13) | (0.14) | (0.12) | 0.01 | (1.18) | (0.08) | (0.11) | 0.35 | (0.14) | 3.37 | (0.04) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | (4.3) | (4.3) | (2.9) | (2.5) | (0.9) | (2.8) | (18.9) | (1.9) | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.7 | 0.7 | 1.0 | 1.1 | 1.5 | 1.3 | 1.5 | 2.0 | 1.7 | 1.3 | 1.3 | 1.2 | 1.2 | 0.7 | 0.7 | 1.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.7) | (0.7) | (1.0) | (1.1) | (1.5) | (1.3) | (1.5) | (2.0) | (1.7) | (1.3) | (1.3) | (1.2) | (1.2) | (0.7) | (0.7) | (1.0) | (1.1) | (1.1) | (1.3) | (1.2) | (1.6) | (1.8) | (1.5) | (1.0) | (1.4) | (0.9) | (1.0) | (2.2) | (0.9) | (0.8) | (0.9) | (1.2) | (1.5) | (0.8) | (1.1) | (1.0) | (1.3) | (0.5) | (1.0) | (0.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 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 | 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 | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (0.8) | (0.8) | (1.1) | (1.1) | (1.6) | (1.3) | (1.5) | (1.9) | (1.8) | (1.4) | (1.4) | (1.3) | (1.2) | (0.7) | (0.7) | (1.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 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 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (1.4) | 0.0 | 0.0 | 0.0 | (20.1) | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 |
| Net Income From Continuing Ops | (0.8) | (0.8) | (1.1) | (1.1) | (1.6) | (1.3) | (1.5) | (1.9) | (1.8) | (1.4) | (1.4) | (1.3) | (1.2) | (0.7) | (0.7) | (1.0) | (1.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.8) | (0.8) | (1.1) | (1.1) | (1.6) | (1.3) | (1.5) | (1.9) | (1.8) | (1.4) | (1.4) | (1.3) | (1.2) | (0.7) | (0.7) | (1.0) | (1.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.8) | (0.8) | (1.1) | (1.1) | (1.6) | (1.3) | (1.5) | (1.9) | (1.8) | (1.4) | (1.4) | (1.3) | (1.2) | (0.7) | (0.7) | (1.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.8) | (0.8) | (1.1) | (1.1) | (1.6) | (1.3) | (1.5) | (1.9) | (1.8) | (1.4) | (1.4) | (1.3) | (1.2) | (0.7) | (0.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.01) | - | (0.01) | (0.01) | (0.02) | - | (0.02) | (0.02) | (0.05) | - | (0.03) | (0.03) | (0.03) | - | (0.02) | (0.02) | (0.03) | - | (0.03) | (0.03) | (0.04) | - | (0.04) | (0.02) | (0.03) | - | (0.03) | (0.05) | (0.02) | - | (0.02) | (0.03) | 0.04 | - | (1.59) | (0.03) | (0.03) | - | (0.02) | (0.02) |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 84.9 | - | 84.9 | 84.9 | 84.9 | - | 84.9 | 84.9 | 40.7 | - | 40.7 | 40.7 | 40.7 | - | 40.7 | 40.7 | 40.7 | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.8) | (0.9) | (1.2) | (1.5) | (0.8) | (1.1) | (1.0) | (1.3) | (0.5) | (1.0) | (0.7) |
| EBIT | (0.7) | (0.7) | (1.0) | (1.1) | (1.5) | (1.3) | (1.5) | (2.0) | (1.7) | (1.3) | (1.3) | (1.2) | (1.2) | (0.7) | (0.7) | (1.0) | (1.1) | (1.1) | (1.3) | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | 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 | 3.5 | 4.3 | 6.5 | 5.0 | 3.4 | 5.2 | 5.6 | 5.0 | 4.3 | 4.3 | 2.9 | 2.6 | 0.9 | 2.8 | 18.9 | 2.0 | 2.0 |
| (18.9) |
| (2.0) |
| (2.0) |
| 0.0 |
| Interest Expense | - | - | - | 0.2 | 0.1 | 0.0 | - | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.6) | (1.9) | (2.1) | (1.1) | 0.0 | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (3.7) | (4.6) | (6.6) | (5.3) | (3.5) | (5.2) | (5.6) | (5.0) | (1.1) | (68.1) | (3.4) | (4.5) | (21.4) | (3.9) | 180.8 | (1.8) | (1.9) |
| 0.0 |
| 0.1 |
| Net Income From Continuing Ops | (3.7) | (4.6) | (6.6) | (5.3) | (3.5) | (5.2) | (5.6) | (4.9) | 0.3 | (48.1) | (3.2) | (4.6) | 14.4 | (6.0) | 145.9 | (1.9) | (2.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (3.7) | (4.6) | (6.6) | (5.3) | (3.5) | (5.2) | (5.6) | (4.9) | 0.3 | (48.1) | (3.2) | (4.6) | 14.4 | (6.0) | 145.9 | (1.9) | (2.0) |
| Net Income Attributable To Parent | (3.7) | (4.6) | (6.6) | (5.3) | (3.5) | (5.2) | (5.6) | (4.9) | 0.3 | (48.1) | (3.2) | (4.6) | 14.4 | (6.0) | 145.9 | (1.9) | (2.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | 0.0 | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.7) | (4.6) | (6.6) | (5.3) | (3.5) | (5.2) | (5.6) | (4.9) | 0.3 | (48.1) | (3.2) | (4.6) | 14.4 | (6.0) | 145.9 | (1.9) | (2.0) |
| (0.04) |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | (0.08) | (0.11) | 0.35 | (0.14) | 3.37 | (0.04) | (0.04) |
| Shares Basic | 84.9 | 84.9 | 73.9 | 40.7 | 40.7 | 40.7 | 40.7 | 40.7 | 40.7 | 40.7 | 40.7 | 40.7 | 40.8 | 42.3 | 43.3 | 43.1 | 43.1 |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | 40.7 | 40.7 | 40.8 | 42.3 | 43.3 | 43.1 | 43.1 |
| (1.9) |
| EBIT | (3.5) | (4.3) | (6.5) | (5.0) | (3.4) | (5.2) | (5.6) | (5.0) | (4.3) | (4.3) | (2.9) | (2.6) | (0.9) | (2.8) | (18.9) | (2.0) | (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| 1.3 |
| 1.2 |
| 1.6 |
| 1.8 |
| 1.5 |
| 1.0 |
| 1.4 |
| 0.9 |
| 1.0 |
| 2.2 |
| 0.9 |
| 0.8 |
| 0.9 |
| 1.2 |
| 1.5 |
| 0.8 |
| 1.1 |
| 1.0 |
| 1.3 |
| 0.5 |
| 1.0 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (1.1) |
| (1.3) |
| (1.2) |
| (1.6) |
| (1.8) |
| (1.5) |
| (1.0) |
| (1.4) |
| (0.9) |
| (1.0) |
| (2.1) |
| (0.9) |
| (0.8) |
| (0.9) |
| (1.2) |
| 1.8 |
| (0.8) |
| (64.9) |
| (1.1) |
| (1.4) |
| (0.5) |
| (0.9) |
| (0.8) |
| (1.1) |
| (1.3) |
| (1.2) |
| (1.6) |
| (1.8) |
| (1.5) |
| (1.0) |
| (1.4) |
| (0.9) |
| (1.0) |
| (2.1) |
| (0.9) |
| 0.6 |
| (0.9) |
| (1.2) |
| 1.8 |
| 19.3 |
| (64.9) |
| (1.1) |
| (1.4) |
| (0.5) |
| (0.7) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (1.3) |
| (1.2) |
| (1.6) |
| (1.8) |
| (1.5) |
| (1.0) |
| (1.4) |
| (0.9) |
| (1.0) |
| (2.1) |
| (0.9) |
| 0.6 |
| (0.9) |
| (1.2) |
| 1.8 |
| 19.3 |
| (64.9) |
| (1.1) |
| (1.4) |
| (0.5) |
| (0.7) |
| (0.8) |
| (1.1) |
| (1.1) |
| (1.3) |
| (1.2) |
| (1.6) |
| (1.8) |
| (1.5) |
| (1.0) |
| (1.4) |
| (0.9) |
| (1.0) |
| (2.1) |
| (0.9) |
| 0.6 |
| (0.9) |
| (1.2) |
| 1.8 |
| 19.3 |
| (64.9) |
| (1.1) |
| (1.4) |
| (0.5) |
| (0.7) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| (1.1) |
| (1.1) |
| (1.3) |
| (1.2) |
| (1.6) |
| (1.8) |
| (1.5) |
| (1.0) |
| (1.4) |
| (0.9) |
| (1.0) |
| (2.1) |
| (0.9) |
| 0.6 |
| (0.9) |
| (1.2) |
| 1.8 |
| 19.3 |
| (64.9) |
| (1.1) |
| (1.4) |
| (0.5) |
| (0.7) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.59) |
| (0.03) |
| (0.03) |
| - |
| (0.02) |
| (0.02) |
| 40.7 |
| 40.7 |
| 40.7 |
| - |
| 40.7 |
| 40.7 |
| 40.7 |
| - |
| 40.7 |
| 40.7 |
| 40.7 |
| - |
| 40.7 |
| 40.7 |
| 40.7 |
| - |
| 40.7 |
| 40.7 |
| 40.7 |
| - |
| 40.7 |
| 40.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.7 |
| 40.7 |
| 40.7 |
| - |
| 40.7 |
| 40.7 |
| (1.2) |
| (1.6) |
| (1.8) |
| (1.5) |
| (1.0) |
| (1.4) |
| (0.9) |
| (1.0) |
| (2.2) |
| (0.9) |
| (0.8) |
| (0.9) |
| (1.2) |
| (1.5) |
| (0.8) |
| (1.1) |
| (1.0) |
| (1.3) |
| (0.5) |
| (1.0) |
| (0.7) |