| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 0.8 | 0.9 | 1.4 | 1.3 | 0.9 | 0.5 | 0.3 | 0.1 | 0.0 | - | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Cost of Revenue | 0.3 | 0.3 | 0.7 | 0.6 | 0.4 | 0.2 | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.1 | 0.1 | - |
| Gross Profit | 0.6 | 0.6 | 0.7 | 0.6 | 0.5 | 0.4 | 0.2 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (4.3) | (4.5) | (4.9) | (4.1) | (2.4) | (2.8) | (1.6) | (1.2) | (1.3) | - | (0.7) | (0.8) | (0.8) | (1.5) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | 0.0 | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | (0.03) | - | (0.07) | (0.08) | (0.06) | - | (0.05) | (0.03) | (0.03) | - | (0.02) | 0.11 | (0.02) | (0.04) | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | (4.1) | (4.4) | (4.8) | (4.0) | (2.2) | (2.5) | (1.5) | (1.1) | (1.2) | - | (0.7) | (0.8) | (0.7) | (1.5) | - |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 4.4 | 4.5 | 0.9 | 0.4 | 0.3 |
| Cost of Revenue | 1.9 | 2.1 | 0.3 | 0.3 | 0.2 |
| Gross Profit | 2.5 | 2.5 | 0.6 | 0.1 | 0.1 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (17.9) | (16.0) | (6.9) | (4.9) | (4.8) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | 0.0 |
| Interest Expense | 0.6 | 0.8 | 0.3 | 0.2 | 0.2 |
| Income From Equity Investments | - | (0.0) | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | (0.1) | - | - |
| Net Income From Continuing Ops | (19.1) | (17.6) | (7.7) | (5.4) | (5.4) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.15) | (0.23) | (0.58) | (0.13) | - |
| EPS Diluted | (0.15) | (0.23) | (0.58) | (0.13) | - |
| Shares Basic | 132.4 | 76.3 | |||
| Supplementary Data | |||||
| EBITDA | (17.3) | (15.5) | (6.4) | (4.8) | (4.7) |
| EBIT | (17.9) | (16.0) | (6.9) | (4.9) | (4.8) |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | 0.0 | - | 0.0 | - | - | - | - |
| Other Operating Expenses | 0.5 | 0.8 | 0.4 | 0.3 | 0.4 | 1.2 | 0.2 | 0.2 | (0.2) | - | 0.2 | 0.0 | (0.1) | (0.2) | - |
| Total Operating Expenses | 4.8 | 5.1 | 5.7 | 4.7 | 2.9 | 3.1 | 1.9 | 1.3 | 1.3 | - | 0.8 | 0.8 | 0.8 | 1.5 | - |
| - |
| Interest Expense |
| 0.0 |
| 0.3 |
| 0.0 |
| 0.3 |
| 0.2 |
| 0.4 |
| (0.1) |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Income From Equity Investments | (0.0) | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.0) | (1.3) | 0.8 | (0.0) | 0.4 | (1.1) | 0.4 | (0.3) | 0.1 | - | (0.0) | 5.4 | (0.0) | (0.1) | - |
| Pre-Tax Income | - | - | - | (4.1) | - | (21.1) | (2.1) | (1.5) | (1.4) | - | (0.8) | 4.7 | (0.9) | - | - |
| Net Income From Continuing Ops |
| (4.3) |
| (4.8) |
| (5.8) |
| (4.1) |
| (2.9) |
| (2.8) |
| (2.0) |
| (1.5) |
| (1.4) |
| - |
| (0.8) |
| 4.7 |
| (0.9) |
| (1.6) |
| (1.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4.3) | (4.8) | (5.8) | (4.1) | (2.9) | (21.0) | (2.1) | (1.5) | (1.4) | - | (0.8) | 4.7 | (0.9) | (1.6) | (1.0) |
| Net Income Attributable To Parent | (4.3) | (4.8) | (5.8) | (4.1) | (2.8) | (21.0) | (2.1) | (1.5) | (1.4) | - | (0.8) | 4.7 | (0.9) | (1.6) | (1.0) |
| Less: Minority Interest | 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 | - |
| Less: Preferred Dividends | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.4) | (5.0) | (5.8) | (4.1) | (2.8) | (21.0) | (2.1) | (1.5) | (1.4) | - | (0.8) | 4.7 | (0.9) | (1.6) | (1.0) |
| (0.03) |
| - |
| (0.07) |
| (0.08) |
| (0.06) |
| - |
| (0.05) |
| (0.03) |
| (0.03) |
| - |
| (0.02) |
| 0.11 |
| (0.02) |
| (0.04) |
| - |
| Shares Basic | 132.4 | - | 81.7 | 51.3 | 45.9 | - | 44.4 | 44.2 | 44.1 | - | 42.5 | 42.5 | 40.8 | 40.1 | - |
| Shares Diluted | 132.4 | - | 81.7 | 51.3 | 45.9 | - | 44.4 | 44.2 | 44.1 | - | 42.5 | 42.5 | 40.8 | 40.1 | - |
| (4.3) |
| (4.5) |
| (4.9) |
| (4.1) |
| (2.4) |
| (2.8) |
| (1.6) |
| (1.2) |
| (1.3) |
| - |
| (0.7) |
| (0.8) |
| (0.8) |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 |
| Amortization of Intangibles | 0.6 | 0.5 | 0.4 | - | - |
| Other Operating Expenses | 2.1 | 2.0 | 1.3 | (0.2) | (0.2) |
| Total Operating Expenses | 20.4 | 18.5 | 7.5 | 5.1 | 5.0 |
| - |
| - |
| - |
| Other Non-Operating Income | (0.5) | (0.1) | (0.8) | (0.5) | (0.6) |
| Pre-Tax Income | - | (17.6) | (26.0) | (5.5) | (5.4) |
| - |
| - |
| - |
| - |
| Net Income | (19.1) | (17.6) | (26.0) | (5.5) | (5.4) |
| Net Income Attributable To Parent | (19.1) | (17.6) | (26.0) | (5.5) | (5.4) |
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) |
| Less: Preferred Dividends | - | 0.1 | - | - | - |
| Net Income To Common Shareholders | (19.2) | (17.7) | (26.0) | (5.5) | (5.4) |
| 44.6 |
| 40.4 |
| - |
| Shares Diluted | 132.4 | 76.3 | 44.6 | 40.4 | - |