| (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 | - | - | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | - | - | 1.3 | 1.3 | 1.2 | 1.4 | 1.4 | 1.5 | 1.6 | 1.1 | 0.6 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | 0.1 | 0.7 | 1.0 | 0.9 | 1.8 | 0.0 | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (8.5) | (7.6) | (4.8) | (15.8) | (8.8) | (8.8) | (12.5) | (19.4) | (7.6) | (3.9) | 0.1 | (0.0) |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 1.5 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | 0.0 | - |
| Net Income From Continuing Ops | (19.6) | (17.5) | ||||||||||
| Per Share | ||||||||||||
| EPS Basic | (2.26) | (5.64) | (8.44) | (23.80) | (1.28) | (1.07) | - | - | - | - | - | - |
| EPS Diluted | (2.26) | (5.64) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | - | (7.5) | (4.8) | (15.5) | (8.5) | (8.5) | (12.1) | (18.9) | (7.1) | (3.7) | 0.1 | - |
| EBIT | (8.5) | (7.6) | ||||||||||
| 0.3 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.1 |
| - |
| 0.3 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.9 | 0.2 | - | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.6 | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 2.3 | 0.1 | 0.1 | (2.2) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | (1.7) | 0.2 | 0.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (2.7) | (1.8) | (0.1) | (3.9) | (1.8) | (1.2) | (1.3) | (1.5) | (0.8) | (9.8) | (1.1) | (2.1) | (2.8) | (2.2) | (1.6) | (2.8) | (2.1) | (2.3) | (2.0) | (2.3) | (2.3) | (3.0) | (3.2) | (3.0) | (3.2) | (5.1) | (5.5) | (4.3) | (4.5) | (2.7) | (2.4) | (1.2) | (1.3) | (2.3) | (0.7) | (0.4) | (0.5) | (0.0) | 0.2 | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | (0.4) | 0.3 | 1.1 | 0.6 | (0.2) | 0.5 | 0.8 | 0.5 | 0.7 | 0.4 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | 0.4 | (0.2) | (0.4) | (0.3) | 0.1 | - | - | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | ||||||||||||||||||||||||
| Other Non-Operating Income | (1.7) | 0.3 | (0.2) | (9.6) | (0.5) | (0.6) | (0.4) | (0.6) | (0.5) | 0.2 | (0.3) | (0.7) | (0.2) | (0.3) | (3.8) | 0.9 | 0.1 | |||||||||||||||||||||||
| Pre-Tax Income | (4.4) | (1.5) | (0.3) | (13.5) | (2.3) | (1.9) | (1.7) | (2.1) | (1.4) | (9.6) | (1.5) | (2.7) | (2.9) | (2.4) | (5.4) | (2.0) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (4.4) | (1.5) | (0.3) | (13.5) | (2.3) | (1.9) | (1.7) | (2.1) | (1.4) | (9.7) | (1.5) | (2.7) | (2.8) | (2.4) | (5.4) | (2.0) | (2.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (0.1) | - | - | - | (0.2) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (4.5) | (2.1) | (0.3) | (13.5) | (2.5) | (2.7) | (1.7) | (2.1) | (1.4) | (9.6) | (1.5) | (2.7) | (2.9) | (2.4) | (5.4) | (2.0) | (2.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (4.5) | (2.1) | (0.3) | (13.5) | (2.5) | (2.7) | (1.7) | (2.1) | (1.4) | (9.6) | (1.5) | (2.7) | (2.9) | (2.4) | (5.4) | (2.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | (11.1) | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (4.5) | (2.1) | (0.3) | (13.5) | (2.3) | (2.7) | (1.7) | (2.1) | (1.4) | (9.8) | (1.5) | (2.5) | (2.9) | (4.5) | (5.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.50) | - | (0.06) | (6.22) | (1.43) | - | (1.82) | (2.85) | (1.86) | - | (2.06) | (0.27) | (0.29) | - | (0.56) | (0.23) | (0.23) | - | (0.02) | (0.03) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.50) | - | (0.06) | (6.22) | (1.43) | - | (1.82) | (2.85) | (1.86) | - | (2.06) | (0.27) | (0.29) | - | (0.56) | (0.23) | (0.23) | - | ||||||||||||||||||||||
| Shares Basic | 9.0 | - | 4.1 | 2.2 | 1.6 | - | 0.9 | 0.7 | 0.7 | - | 0.7 | 10.2 | 10.0 | - | 9.7 | 8.9 | 8.9 | - | ||||||||||||||||||||||
| Shares Diluted | 9.0 | - | 4.1 | 2.2 | 1.6 | - | 0.9 | 0.7 | 0.7 | - | 0.7 | 10.2 | 10.0 | - | 9.7 | 8.9 | 8.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (2.2) | - | - | - | (1.8) | - | - | - | (0.8) | - | - | - | (2.7) | - | - | - | (2.0) | - | - | - | (2.2) | - | - | - | (3.1) | (5.0) | (5.3) | (4.2) | (4.3) | (2.6) | (2.2) | (1.1) | (1.2) | (2.2) | (0.6) | (0.4) | (0.5) | - | - | - |
| EBIT | (2.7) | (1.8) | (0.1) | (3.9) | (1.8) | (1.2) | (1.3) | (1.5) | (0.8) | (9.8) | (1.1) | (2.1) | (2.8) | (2.2) | (1.6) | (2.8) | (2.1) | (2.3) | (2.0) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Depreciation & Amortization | - | 0.1 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.2 | 0.0 | - |
| Amortization of Intangibles | - | 2.2 | 0.7 | - | - | - | - | 0.2 | 0.3 | 0.1 | 0.0 | - |
| Other Operating Expenses | - | - | 0.3 | 0.2 | 0.3 | (0.3) | - | - | - | - | - | - |
| Total Operating Expenses | - | - | 1.1 | 1.0 | 0.9 | 9.2 | 12.8 | 19.7 | 8.0 | 4.1 | 0.5 | 0.0 |
| 1.7 |
| 1.4 |
| 0.2 |
| - |
| - |
| 0.0 |
| 0.3 |
| 0.1 |
| - |
| - |
| Income From Equity Investments | - | 0.4 | (0.8) | (8.6) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | - | - | - |
| Other Non-Operating Income | (11.1) | (9.9) | (2.2) | (1.0) | (3.1) | (9.1) | (0.1) | 1.4 | (0.4) | - | - | - |
| Pre-Tax Income | (19.6) | (17.5) | (7.0) | (16.7) | (11.9) | (9.1) | (12.7) | (18.1) | (8.1) | (4.0) | 0.1 | - |
| (7.0) |
| (16.7) |
| (11.9) |
| (9.1) |
| (12.7) |
| (18.1) |
| (8.1) |
| (4.0) |
| 0.1 |
| (0.0) |
| Net Income From Discontinued Ops | - | (0.7) | (0.9) | - | - | - | - | - | - | - | - | - |
| Net Income | (20.3) | (18.3) | (7.9) | (16.7) | (11.9) | (9.1) | (12.7) | (18.1) | (8.1) | (4.0) | 0.1 | (0.0) |
| Net Income Attributable To Parent | (20.3) | (18.3) | (7.9) | (16.7) | (11.9) | (9.1) | (12.7) | (18.1) | (8.1) | (4.0) | 0.1 | (0.0) |
| Less: Minority Interest | - | - | - | - | - | (9.1) | (12.7) | - | (0.3) | (0.6) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (20.3) | (18.1) | (7.9) | (16.7) | (11.9) | 0.1 | 0.1 | (18.1) | (7.8) | (3.5) | 0.1 | (0.0) |
| (8.44) |
| (23.80) |
| (1.28) |
| (1.07) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 9.0 | 3.2 | 0.9 | 0.7 | 9.3 | 8.5 | - | - | - | - | - | - |
| Shares Diluted | 9.0 | 3.2 | 0.9 | 0.7 | 9.3 | 8.5 | - | - | - | - | - | - |
| (4.8) |
| (15.8) |
| (8.8) |
| (8.8) |
| (12.5) |
| (19.4) |
| (7.6) |
| (3.9) |
| 0.1 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.4 |
| 2.1 |
| 2.4 |
| 2.4 |
| 3.2 |
| 3.4 |
| 3.0 |
| 3.3 |
| 5.3 |
| 5.5 |
| 4.4 |
| 4.5 |
| 2.8 |
| 2.5 |
| 1.3 |
| 1.4 |
| 2.4 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| - |
| 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) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.5) |
| 2.0 |
| 2.4 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.3 |
| 1.2 |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (2.3) |
| (2.0) |
| (2.4) |
| (2.4) |
| (3.1) |
| (3.3) |
| (3.1) |
| (3.3) |
| (4.8) |
| (4.3) |
| (4.4) |
| (4.5) |
| (2.8) |
| (2.4) |
| (1.3) |
| (1.6) |
| (2.4) |
| (0.7) |
| (0.4) |
| (0.5) |
| - |
| 0.2 |
| (0.0) |
| (2.3) |
| (2.0) |
| (2.4) |
| (2.4) |
| (3.1) |
| (3.3) |
| (3.1) |
| (3.3) |
| (4.8) |
| (4.3) |
| (4.4) |
| (4.5) |
| (2.8) |
| (2.4) |
| (1.3) |
| (1.6) |
| (2.4) |
| (0.7) |
| (0.4) |
| (0.5) |
| (0.0) |
| 0.2 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| (2.0) |
| (2.4) |
| (2.4) |
| (3.1) |
| (3.3) |
| (3.1) |
| (3.3) |
| (4.8) |
| (4.3) |
| (4.4) |
| (4.5) |
| (2.8) |
| (2.4) |
| (1.3) |
| (1.6) |
| (2.4) |
| (0.7) |
| (0.4) |
| (0.5) |
| (0.0) |
| 0.2 |
| (0.0) |
| (2.1) |
| (2.3) |
| (2.0) |
| (2.4) |
| (2.4) |
| (3.1) |
| (3.3) |
| (3.1) |
| (3.3) |
| (4.8) |
| (4.3) |
| (4.4) |
| (4.5) |
| (2.8) |
| (2.4) |
| (1.3) |
| (1.6) |
| (2.4) |
| (0.7) |
| (0.4) |
| (0.5) |
| (0.0) |
| 0.2 |
| (0.0) |
| 2.0 |
| (2.4) |
| 2.4 |
| - |
| 3.3 |
| (3.1) |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 3.3 |
| 0.0 |
| 0.0 |
| (3.3) |
| (5.4) |
| (3.9) |
| (4.4) |
| (4.4) |
| (2.7) |
| (2.3) |
| (1.3) |
| (1.5) |
| (1.8) |
| (0.7) |
| (0.4) |
| (0.5) |
| (0.0) |
| 0.2 |
| (0.0) |
| (0.02) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| 84.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.4 |
| - |
| 83.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| (2.3) |
| (3.0) |
| (3.2) |
| (3.0) |
| (3.2) |
| (5.1) |
| (5.5) |
| (4.3) |
| (4.5) |
| (2.7) |
| (2.4) |
| (1.2) |
| (1.3) |
| (2.3) |
| (0.7) |
| (0.4) |
| (0.5) |
| (0.0) |
| 0.2 |
| (0.0) |