| (in millions of USD, except per-share data) | 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 | 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 | Q1 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 1.2 | 1.3 | 1.4 | 1.3 | 1.3 | 1.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.0 | - | - | - | - | - | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 5.2 | 4.7 | 0.9 | 0.2 | - | - |
| Cost of Revenue | 3.1 | 1.9 | 0.6 | 0.1 | - | - |
| Gross Profit | 2.1 | 2.8 | 0.3 | 0.1 | - | - |
| Operating Expenses | ||||||
| Research & Development | 2.5 | 1.3 | 2.5 | 2.5 | 1.1 | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (6.7) | (2.1) | (4.6) | (5.5) | (3.7) | - |
| Non-Operating | ||||||
| Interest Income | 0.8 | 0.1 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | - | - | - | 0.0 |
| Net Income From Continuing Ops | 0.0 | 3.0 | 4.5 | 0.0 | 3.5 | (0.0) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.00) | (0.23) | (0.37) | (0.47) | (0.32) | (0.02) |
| EPS Diluted | (0.00) | (0.23) | (0.37) | (0.47) | (0.32) | (0.02) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | (1.7) | (4.3) | (5.3) | (3.6) | - |
| EBIT | (6.7) | (2.1) | (4.6) | (5.5) | (3.7) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 0.8 | 0.9 | 0.7 | 0.7 | 0.3 | 0.6 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 0.4 | 0.4 | 0.7 | 0.6 | 0.9 | 1.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | 0.9 | 0.9 | 0.6 | 0.2 | 0.5 | 0.3 | 0.4 | 0.4 | 0.6 | 0.7 | 0.8 | 0.2 | 0.7 | 0.8 | 0.8 | 0.4 | 0.3 | 0.2 | 0.1 | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | 1.6 | 1.5 | 1.7 | 1.5 | 1.3 | 0.4 | 0.5 | 0.6 | 0.5 | 0.6 | 0.7 | 1.1 | 0.8 | 0.4 | 0.7 | 0.7 | 0.4 | ||||||
| Depreciation & Amortization | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | |||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | 2.1 | 3.4 | 3.0 | 3.5 | 0.8 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.4 | 1.6 | 1.2 | 1.6 | 1.4 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (3.3) | (2.1) | (1.6) | 0.3 | (2.1) | 0.4 | (0.7) | (1.0) | (1.0) | (1.1) | (1.5) | (1.2) | (1.6) | (1.2) | (1.6) | (1.4) | (1.0) | (0.7) | (0.7) | - | (0.0) | - | - |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | 0.3 | 0.2 | 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 | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | 0.3 | 0.2 | 0.1 | 0.1 | 2.3 | (3.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | ||||||
| Pre-Tax Income | (1.8) | (1.9) | (1.5) | (0.9) | 1.5 | (2.9) | (0.7) | (1.0) | (1.0) | (1.1) | (1.5) | (1.3) | (1.5) | (1.1) | (1.5) | (1.3) | |||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 |
| Net Income From Continuing Ops | (1.8) | (1.9) | (1.5) | 5.2 | 1.5 | (2.9) | (0.7) | 8.1 | (1.0) | (1.1) | (1.5) | 1.0 | (1.5) | (1.1) | 1.5 | 5.6 | (0.9) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | (1.8) | (1.9) | (1.5) | 5.2 | 1.5 | (2.9) | (0.7) | 8.1 | (1.0) | (1.1) | (1.5) | 1.0 | (1.5) | (1.1) | 1.5 | 5.6 | (0.9) | ||||||
| Net Income Attributable To Parent | (1.8) | (1.9) | (1.5) | (0.9) | 1.5 | (2.9) | (0.7) | (1.0) | (1.0) | (1.1) | (1.5) | (1.3) | (1.5) | (1.1) | (1.5) | (1.3) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | (1.8) | (1.9) | (1.5) | (0.9) | 1.5 | (2.9) | (0.7) | (1.0) | (1.0) | (1.1) | (1.5) | (1.3) | (1.5) | (1.1) | (1.5) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (0.10) | (0.11) | (0.09) | - | 0.12 | (0.24) | (0.06) | - | (0.08) | (0.09) | (0.12) | - | (0.13) | (0.10) | (0.14) | - | (0.09) | (0.06) | (0.06) | - | 0.00 | - | - |
| EPS Diluted | (0.10) | (0.11) | (0.09) | - | 0.11 | (0.24) | (0.06) | - | (0.08) | (0.09) | (0.12) | - | (0.13) | (0.10) | (0.14) | - | (0.09) | (0.06) | |||||
| Shares Basic | 18,061.4 | 17.9 | 16.1 | - | 12,472.1 | 12.2 | 12.2 | - | 12.2 | 12.2 | 12.7 | - | 11.5 | 10.8 | 10.7 | - | 10.7 | 10.7 | |||||
| Shares Diluted | 18,061.4 | 17.9 | 16.1 | - | 13,206.9 | 12.2 | 12.2 | - | 12.2 | 12.2 | 12.7 | - | 11.5 | 10.8 | 10.7 | - | 10.7 | 10.7 | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | - | - | (1.5) | - | - | - | (0.6) | - | - | - | (1.4) | - | - | - | (1.5) | - | - | - | - | - | - | - | - |
| EBIT | (3.3) | (2.1) | (1.6) | 0.3 | (2.1) | 0.4 | (0.7) | (1.0) | (1.0) | (1.1) | (1.5) | (1.2) | (1.6) | (1.2) | (1.6) | (1.4) | (1.0) | (0.7) | (0.7) | ||||
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 6.3 | 3.6 | 2.4 | 3.1 | 1.9 | 0.0 |
| Depreciation & Amortization | - | 0.4 | 0.3 | 0.2 | 0.1 | - |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 12.0 | 6.8 | 5.5 | 5.7 | 3.7 | 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.8 | (0.9) | 0.0 | 0.1 | 0.3 | 0.0 |
| Pre-Tax Income | (6.0) | (3.0) | (4.6) | (5.4) | (3.5) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 0.0 | 3.0 | 4.5 | 0.0 | 3.5 | (0.0) |
| Net Income Attributable To Parent | (6.0) | (3.0) | (4.6) | (5.4) | (3.5) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.0) | (3.0) | (4.6) | (5.4) | (3.5) | (0.0) |
| 18,061.4 |
| 13.2 |
| 12.3 |
| 11.4 |
| 10.7 |
| 0.6 |
| Shares Diluted | 18,061.4 | 13.2 | 12.3 | 11.4 | 10.7 | 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.7 |
| 0.7 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| (0.9) |
| (0.6) |
| (0.6) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.6) |
| (0.6) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.6) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.9) |
| (0.6) |
| (0.6) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| (0.9) |
| (0.6) |
| (0.6) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.06) |
| - |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |