| (in millions of USD, except per-share data) | Q1 FY 26 | Q1 FY 25 | Q3 FY 24 | Q1 FY 24 | Q3 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||
| Revenues | 3.4 | 7.2 | 7.0 | 5.9 | 5.6 | 7.1 | - | - | - | 5.8 | - | 0.0 | 0.0 | - | - | 0.0 | ||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 23.5 | 23.5 | 26.4 | 21.0 | 24.9 | 22.4 | - | 7.3 | 5.8 | 1.4 | 1.1 |
| Cost of Revenue | 21.1 | 20.4 | 23.4 | 19.2 | 21.9 | 20.6 | - | 4.1 | 2.8 | 0.5 | 0.3 |
| Gross Profit | 2.4 | 3.1 | 3.0 | 1.8 | 3.0 | 1.8 | - | 3.2 | 3.0 | 1.0 | 0.8 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (3.6) | (3.1) | (3.4) | (2.4) | (0.1) | 0.1 | (0.7) | (4.8) | (1.0) | (1.1) | 0.2 |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 |
| Net Income From Continuing Ops | (1.1) | (0.5) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.04) | (0.01) | (0.02) | 0.00 | (0.00) | - | - | - | - | - | - |
| EPS Diluted | (0.04) | (0.01) | (0.02) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (3.3) | (2.8) | (3.2) | (2.4) | (0.0) | 0.2 | - | (4.7) | (0.9) | (1.1) | 0.2 |
| EBIT | (3.6) | (3.1) | (3.4) | ||||||||
| 0.0 |
| - |
| 1.5 |
| 1.9 |
| 1.2 |
| 1.9 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.0 |
| 1.0 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| Cost of Revenue | 3.3 | 6.6 | 6.1 | 5.1 | 4.7 | 6.6 | - | - | - | 5.2 | - | - | - | - | - | - | - | - | 0.9 | 1.1 | 1.0 | 1.1 | 1.0 | 1.0 | 1.2 | 0.8 | 0.5 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 |
| Gross Profit | 0.2 | 0.6 | 0.9 | 0.8 | 0.9 | 0.5 | - | - | - | 0.6 | - | - | - | - | - | - | - | - | 0.6 | 0.7 | 0.2 | 0.8 | 1.1 | 1.2 | 1.0 | 1.2 | 0.6 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | - | 0.0 | ||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| General & Administrative | 0.3 | 0.6 | 0.2 | 0.2 | 0.1 | 0.2 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | |||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Operating Expenses | 1.1 | 1.9 | 1.4 | 1.6 | 1.1 | 1.2 | 2.4 | 0.0 | 0.0 | 0.6 | 1.7 | 0.0 | 0.0 | 0.0 | - | 0.0 | ||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Income | (0.9) | (1.4) | (0.5) | (0.9) | (0.2) | (0.7) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | - | (1.2) | (1.2) | (1.5) | (2.1) | (0.9) | (0.3) | (0.2) | 0.1 | (0.5) | (0.5) | (1.1) | (0.2) | 0.0 | 0.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Operating Income | 0.1 | (0.1) | 0.0 | 0.0 | (0.1) | (0.1) | - | - | - | (0.1) | - | - | - | - | - | - | - | |||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | |||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 |
| Net Income From Continuing Ops | (0.8) | 1.1 | (0.5) | (0.8) | (0.2) | (0.8) | (0.4) | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | |||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income | (0.8) | 1.1 | (0.5) | (0.8) | (0.2) | (0.8) | (0.4) | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | |||||||||||||||
| Net Income Attributable To Parent | (0.8) | (1.5) | (0.5) | (0.9) | (0.2) | (0.8) | (0.3) | (0.0) | (0.0) | (0.1) | 0.1 | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | ||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income To Common Shareholders | (0.8) | (1.5) | (0.5) | (0.9) | (0.2) | (0.8) | (0.3) | (0.0) | (0.0) | (0.1) | 0.1 | (0.0) | (0.0) | (0.0) | 0.0 | |||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||
| EPS Basic | (0.01) | (0.02) | - | (0.01) | - | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | 0.03 | - | - | - | (0.02) | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.01) | (0.02) | - | (0.01) | - | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Shares Basic | 89.3 | 94.9 | - | 94.9 | - | 94.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Shares Diluted | 89.3 | 94.9 | - | 94.9 | - | 94.9 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| EBITDA | (0.8) | (1.3) | (0.4) | (0.8) | (0.1) | (0.7) | - | - | - | (0.1) | - | - | - | - | - | - | - | - | (1.2) | (1.2) | (1.5) | (2.1) | (0.8) | (0.3) | (0.1) | 0.2 | (0.5) | (0.5) | (1.0) | (0.2) | 0.0 | 0.1 |
| EBIT | (0.9) | (1.4) | (0.5) | (0.9) | (0.2) | (0.7) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | - | (1.2) | |||||||||||||
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 7.0 |
| 3.9 |
| 2.0 |
| 0.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.2 | 1.1 | 0.8 | 0.6 | 0.5 | 0.3 | 0.7 | - | - | - | - |
| Depreciation & Amortization | 0.3 | 0.4 | 0.2 | 0.0 | 0.0 | 0.1 | - | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.0 | 6.3 | 6.4 | 4.2 | 3.1 | 1.7 | 0.0 | 8.0 | 4.0 | 2.1 | 0.7 |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.5 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.0) | 2.6 | 1.1 | 2.5 | (0.3) | - | - | (0.7) | (0.5) | (0.0) | - |
| Pre-Tax Income | - | - | - | - | - | - | (0.7) | - | (1.5) | (1.2) | 0.1 |
| (2.3) |
| 0.1 |
| (0.4) |
| 0.1 |
| (0.0) |
| (5.5) |
| (1.5) |
| (1.2) |
| 0.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.1) | (0.5) | (2.3) | 0.1 | (0.4) | 0.1 | (0.0) | (5.5) | (1.5) | (1.2) | 0.1 |
| Net Income Attributable To Parent | (3.7) | (0.5) | (2.3) | 0.1 | (0.4) | 0.1 | (0.0) | (5.5) | (1.5) | (1.2) | 0.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.7) | (0.5) | (2.3) | 0.1 | (0.4) | 0.1 | (0.0) | (8.2) | (1.5) | (1.2) | 0.1 |
| 0.00 |
| (0.00) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 89.3 | 89.4 | 94.9 | 94.9 | 94.9 | - | - | - | - | - | - |
| Shares Diluted | 89.3 | 89.4 | 94.9 | 94.9 | 94.9 | - | - | - | - | - | - |
| (2.4) |
| (0.1) |
| 0.1 |
| (0.7) |
| (4.8) |
| (1.0) |
| (1.1) |
| 0.2 |
| 0.0 |
| - |
| 1.9 |
| 2.0 |
| 1.7 |
| 1.9 |
| 1.9 |
| 1.4 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.6 |
| 1.2 |
| 0.5 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 1.9 |
| 2.0 |
| 1.8 |
| 2.9 |
| 2.0 |
| 1.5 |
| 1.2 |
| 1.1 |
| 1.1 |
| 0.7 |
| 1.3 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 1.1 |
| 0.1 |
| (0.5) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.4) |
| (0.0) |
| (0.0) |
| - |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (2.6) |
| (1.1) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.5) |
| (1.1) |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| (0.1) |
| (1.4) |
| (2.6) |
| (1.1) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.5) |
| (1.1) |
| (0.2) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 2.0 |
| (0.1) |
| (1.4) |
| (2.6) |
| (1.1) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.5) |
| (1.1) |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.0 |
| (0.1) |
| (1.4) |
| (2.6) |
| (1.1) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.5) |
| (1.1) |
| (0.2) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| 1.7 |
| (0.6) |
| (4.1) |
| (2.6) |
| (1.1) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.5) |
| (1.1) |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.02 |
| - |
| - |
| - |
| (0.02) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.8 |
| - |
| - |
| - |
| 45.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (1.5) |
| (2.1) |
| (0.9) |
| (0.3) |
| (0.2) |
| 0.1 |
| (0.5) |
| (0.5) |
| (1.1) |
| (0.2) |
| 0.0 |
| 0.0 |