| (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 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q3 FY 10 | Q2 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||
| Revenues | 37.2 | 41.7 | 57.4 | 62.8 | 72.6 | 63.7 | 69.4 | 70.9 | 81.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 | FY1997 | FY1996 | FY1995 | FY1994 | FY1993 | FY1992 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 199.2 | 234.6 | 285.4 | 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 |
| Cost of Revenue | 35.0 | 40.0 | 50.2 | 55.0 | 64.5 | 57.3 | 61.3 | 60.7 | 68.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 2.2 | 1.7 | 7.2 | 7.8 | 8.1 | 6.4 | 8.1 | 10.2 | 13.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | 0.5 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Selling & Marketing | 0.1 | 0.1 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | - | - | - | - | - | - | - | - | |||||||||
| General & Administrative | 1.8 | 6.7 | 3.2 | 3.4 | 3.1 | 3.2 | 2.7 | 2.3 | 2.4 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||
| Depreciation & Amortization | 2.4 | 3.8 | 1.9 | 1.8 | 2.0 | 2.0 | 1.3 | 1.0 | 0.9 | - | - | 0.0 | - | - | - | 0.0 | ||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Expenses | (0.1) | 0.2 | (0.3) | (1.1) | 0.3 | (0.4) | (0.3) | (0.2) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||||
| Total Operating Expenses | 2.5 | 10.3 | 4.3 | 5.4 | 3.7 | 8.3 | 4.0 | 3.2 | 3.3 | 0.0 | 2.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | (0.3) | (8.6) | 2.9 | 2.4 | 4.4 | (1.9) | 4.1 | 7.0 | 10.1 | (0.0) | (2.3) | (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) |
| 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 |
| Interest Expense | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Operating Income | 0.2 | 0.6 | (0.7) | 0.0 | (0.0) | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||
| Pre-Tax Income | (0.4) | (9.0) | (3.1) | 1.8 | 3.6 | (2.8) | 3.5 | 6.1 | 8.3 | (0.0) | (2.4) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | ||||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | (1.5) | (0.6) | 0.4 | 1.0 | (0.9) | 1.2 | 2.2 | 2.2 | 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 |
| Net Income From Continuing Ops | (0.5) | (7.6) | (2.5) | 1.4 | 2.6 | (1.9) | 2.3 | 3.9 | 6.0 | (0.0) | (2.4) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income | (0.5) | (7.6) | (2.5) | 1.4 | 2.6 | (1.9) | 2.3 | 3.9 | 6.0 | (0.0) | (2.4) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | |||||||||
| Net Income Attributable To Parent | (0.5) | (7.6) | (2.5) | 1.4 | 2.6 | (1.9) | 2.3 | 3.9 | 6.0 | (0.0) | (2.4) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | ||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income To Common Shareholders | (0.5) | (7.6) | (2.5) | 1.4 | 2.6 | (1.9) | 2.3 | 3.9 | 6.0 | (0.0) | (2.4) | (0.1) | (0.0) | (0.1) | (0.1) | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | (0.00) | - | (0.00) | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | (0.03) | (0.04) | - | (0.03) | (0.03) |
| EPS Diluted | (0.00) | - | (0.00) | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | - | - | - | - | - | - | - | - | ||||||||
| Shares Basic | 4,095.0 | - | 4,095.0 | 4,095.0 | 4,095.0 | - | 3,975.6 | 3,975.5 | 3,975.3 | - | - | - | - | - | - | - | - | - | ||||||||
| Shares Diluted | 4,095.0 | - | 4,095.0 | 4,345.0 | 4,464.4 | - | 4,456.4 | 4,461.1 | 4,464.9 | - | - | - | - | - | - | - | - | - | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | 2.1 | (4.8) | 4.8 | 4.2 | 6.4 | 0.1 | 5.4 | 8.0 | 11.0 | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - |
| EBIT | (0.3) | (8.6) | 2.9 | 2.4 | 4.4 | (1.9) | 4.1 | 7.0 | 10.1 | (0.0) | (2.3) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 180.3 | 209.8 | 247.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 18.9 | 24.8 | 38.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 1.6 | 1.6 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | 1.2 | 1.6 | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 15.1 | 16.4 | 10.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||
| Depreciation & Amortization | 9.9 | 9.5 | 5.2 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | (1.2) | (0.8) | (1.1) | (0.1) | (0.1) | (0.1) | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 22.6 | 23.8 | 18.7 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (3.7) | 1.0 | 19.3 | (0.1) | (0.1) | (0.1) | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.5 | 0.7 | 1.9 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 0.1 | (0.1) | (0.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pre-Tax Income | (10.7) | (6.7) | 15.0 | (0.2) | (0.2) | (0.2) | (0.2) | - | - | - | - | - | - | - | - | - | - | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | (1.6) | (0.7) | 4.7 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (9.1) | (6.0) | 10.3 | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (9.1) | (6.0) | 10.3 | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | ||||||||
| Net Income Attributable To Parent | (9.1) | (6.0) | 10.3 | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (9.1) | (6.0) | 10.3 | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.00) | (0.00) | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.00) | (0.00) | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Shares Basic | 4,095.0 | 4,095.0 | 4,094.8 | - | - | 1.5 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Shares Diluted | 4,095.0 | 4,095.0 | 4,466.4 | - | - | 1.5 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 6.2 | 10.5 | 24.5 | (0.1) | (0.1) | (0.1) | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (3.7) | 1.0 | 19.3 | (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) |
| (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) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| - |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| 1.5 |
| 1.5 |
| - |
| 1.5 |
| 1.5 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.3 |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.3 |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.3 |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.3 |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |