| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 19.9 | 17.5 | 17.4 | 15.3 | 19.1 | 17.6 | 16.9 | 16.7 | 19.7 | 18.9 | 17.6 | 16.3 | - | - | - | - | - | - |
| Cost of Revenue | 14.7 | 14.1 | 12.3 | 11.6 | 14.0 | 13.6 | 13.3 | 12.7 | 13.4 | 12.9 | 12.8 | 11.9 | - | - | - | - | - | - |
| Gross Profit | 5.2 | 3.3 | 5.0 | 3.8 | 5.1 | 4.0 | 3.6 | 4.0 | 6.3 | 6.0 | 4.8 | 4.4 | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 0.9 | 0.8 | 2.0 | 0.8 | (3.1) | (5.2) | (4.1) | (16.4) | (0.0) | 0.7 | 1.5 | 0.8 | (2.3) | (1.4) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 0.5 | 0.4 | 0.8 | 0.3 | 2.0 | (1.4) | (0.5) | (1.1) | 0.4 | 0.6 | 0.7 | 0.2 | - | - | - | |||
| Per Share | ||||||||||||||||||
| EPS Basic | - | 0.02 | 0.01 | 0.03 | - | 0.08 | (0.05) | (0.39) | - | (1.08) | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | 1.0 | - | - | - | (16.0) | - | - | - | 1.1 | - | - | - | - | ||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 70.0 | 70.2 | 72.5 | 53.1 |
| Cost of Revenue | 52.7 | 53.5 | 50.9 | 39.4 |
| Gross Profit | 17.3 | 16.7 | 21.6 | 13.7 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 12.8 | 45.5 | 18.7 | 11.3 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | 4.5 | (28.8) | 3.0 | 2.3 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.5 | 0.8 | 0.5 | 0.2 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 2.0 | (1.1) | 1.9 | 1.1 |
| Net Income From Continuing Ops | 2.0 | (1.1) | 1.9 | 1.1 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.05 | (0.46) | 0.91 | - |
| EPS Diluted | 0.05 | (0.46) | 0.91 | - |
| Shares Basic | 48.3 | 43.1 | 15.5 | - |
| Supplementary Data | ||||
| EBITDA | 5.4 | (27.4) | 4.3 | 3.5 |
| EBIT | 4.5 | (28.8) | 3.0 | 2.3 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 4.2 | 2.6 | 3.0 | 3.0 | 8.2 | 9.2 | 7.7 | 20.4 | 6.3 | 5.3 | 3.3 | 3.7 | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | 1.6 | 1.5 | 2.3 | 1.4 | 0.3 | 0.4 | 0.0 | 0.0 |
| Depreciation & Amortization | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.2 | 2.6 | 3.0 | 3.0 | 8.2 | 9.2 | 7.7 | 20.4 | 6.3 | 5.3 | 3.3 | 3.7 | - | - | - | - | - | - |
| (0.3) |
| (0.4) |
| (0.0) |
| (0.0) |
| - |
| - |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.5) | 0.8 | (0.5) | 1.2 | (0.9) | 5.8 | 1.3 | 0.0 | (0.4) | 16.5 | 0.1 | (0.1) | - | - | - | - | - | - |
| Pre-Tax Income | 0.4 | 1.6 | 1.4 | 2.0 | (4.0) | 0.6 | (2.8) | (16.4) | 1.1 | 15.7 | 1.6 | 0.7 | - | - | - | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | (1.6) | 1.2 | 0.6 | 1.7 | 14.5 | 2.0 | (2.3) | (15.3) | 16.8 | (16.3) | 0.9 | 0.5 | (1.5) | (0.3) | 6.2 | 3.8 | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.1) | 1.2 | 0.6 | 1.7 | (6.0) | 2.0 | (2.3) | (15.3) | 32.1 | (16.3) | 0.9 | 0.5 | (1.5) | (0.3) | 6.2 | 3.8 | (0.0) | (0.0) |
| Net Income Attributable To Parent | (0.3) | 1.2 | 0.4 | 1.6 | (7.3) | 2.7 | (2.3) | (14.7) | 32.5 | (16.6) | 0.9 | 0.5 | (1.5) | (0.2) | 1.4 | 3.8 | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.3) | 1.1 | 0.2 | 1.5 | (5.8) | 3.1 | (2.2) | (14.8) | (2.0) | 16.4 | 0.8 | 0.4 | (1.5) | (0.2) | 1.4 | 3.8 | (0.0) | (0.0) |
| - |
| - |
| EPS Diluted | - | 0.02 | 0.01 | 0.03 | - | 0.08 | (0.05) | (0.39) | - | (1.08) | - | - | - | - | - | - | - | - |
| Shares Basic | - | 48.8 | 47.3 | 47.2 | - | 44.5 | 44.4 | 37.9 | - | 15.4 | - | - | - | - | - | - | - | - |
| Shares Diluted | - | 48.8 | 47.3 | 47.2 | - | 44.5 | 44.4 | 37.9 | - | 15.4 | - | - | - | - | - | - | - | - |
| - |
| - |
| EBIT | 0.9 | 0.8 | 2.0 | 0.8 | (3.1) | (5.2) | (4.1) | (16.4) | (0.0) | 0.7 | 1.5 | 0.8 | (2.3) | (1.4) | (0.3) | (0.4) | (0.0) | (0.0) |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 0.8 | 1.4 | 1.4 | 1.2 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | 0.3 | (0.1) | - | - |
| Total Operating Expenses | 12.8 | 45.5 | 18.7 | 11.3 |
| - |
| Other Non-Operating Income | 0.9 | 6.1 | 16.1 | 0.4 |
| Pre-Tax Income | 5.5 | (22.7) | 19.1 | 2.8 |
| - |
| Net Income | 3.5 | (21.6) | 17.3 | 1.7 |
| Net Income Attributable To Parent | 2.8 | (21.6) | 17.3 | 1.7 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 2.6 | (19.7) | 15.7 | 1.4 |
| Shares Diluted | 48.3 | 43.1 | 15.5 | - |