| (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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 1.9 | 2.7 | 2.6 | 3.0 | 2.8 | 2.6 | 2.4 | 4.7 | 6.9 | 7.7 | 5.7 | 5.5 | 3.0 | 1.4 | 1.4 | 1.9 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 10.3 | 11.2 | 16.6 | 21.9 | 6.1 | 3.7 | 4.8 | 5.6 | 9.0 | 12.6 | 76.4 | 76.2 | 13.5 |
| Cost of Revenue | 8.0 | 8.6 | 13.4 | - | - | 2.0 | 2.6 | 3.7 | 7.4 | 53.1 | 50.4 | 48.8 | 7.5 |
| Gross Profit | 2.3 | 2.6 | 3.2 | - | - | 1.7 | 2.2 | 1.9 | 1.7 | (40.5) | 26.0 | 27.3 | 5.9 |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | 0.0 | 1.0 | 0.6 | 1.0 | 1.2 | 2.1 | 3.4 | 5.9 | 8.8 | 9.9 | 0.7 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (20.9) | (22.0) | (21.4) | (30.0) | (157.7) | (19.7) | (6.0) | (6.0) | (12.6) | (18.1) | (63.8) | (44.8) | (12.0) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.2 | 0.0 | 0.2 | (0.0) | 0.0 | 0.0 | 0.0 | (0.9) | 0.8 | (1.4) | 0.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (4.83) | (7.37) | (4.78) | (1.93) | (20.36) | (0.58) | - | - | - | - | - | - | - |
| EPS Diluted | - | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (14.5) | (15.1) | (14.3) | (23.8) | (129.4) | (14.0) | (5.0) | (5.0) | (8.8) | (12.0) | (57.6) | (37.4) | (8.6) |
| EBIT | (20.9) | ||||||||||||
| 1.4 |
| 2.1 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.4 |
| 1.0 |
| 2.1 |
| 2.7 |
| 1.3 |
| 2.7 |
| 2.4 |
| (50.3) |
| 21.7 |
| 19.4 |
| 21.7 |
| Cost of Revenue | 1.6 | 2.1 | 2.0 | 2.3 | 2.2 | 2.4 | 2.7 | 4.0 | 4.3 | - | - | - | - | - | - | - | - | 1.2 | 0.4 | 0.4 | 0.5 | 0.7 | 0.9 | 0.7 | 1.4 | 2.1 | 1.1 | 2.2 | 1.9 | - | - | - | 14.1 |
| Gross Profit | 0.3 | 0.6 | 0.7 | 0.7 | 0.6 | 0.3 | (0.4) | 0.7 | 2.6 | - | - | - | - | - | - | - | - | 0.8 | 0.5 | 0.4 | 0.5 | 0.4 | 0.5 | 0.2 | 0.7 | 0.6 | 0.2 | 0.5 | 0.4 | - | - | - | 7.7 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.7 | 0.9 | 0.5 | 0.9 | 1.1 | 0.4 | 1.8 | 1.9 | 1.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | ||||||||||||||||
| General & Administrative | 2.5 | 1.2 | 1.8 | 2.1 | 3.2 | 3.0 | 3.0 | 3.0 | 3.5 | 5.3 | 3.4 | 3.6 | 3.5 | 4.4 | 2.9 | 7.8 | 9.0 | ||||||||||||||||
| Depreciation & Amortization | 1.1 | 1.9 | 1.7 | 1.7 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 2.0 | 1.4 | 1.0 | 7.0 | 7.4 | 7.5 | |||||||||||||||||
| Amortization of Intangibles | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.8 | 0.4 | 0.4 | 6.4 | 7.0 | 7.0 | 6.2 | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 6.0 | 12.9 | 6.7 | 5.6 | 8.0 | 11.3 | 7.5 | 10.4 | 8.8 | 22.8 | 12.1 | 10.2 | 6.8 | 118.2 | 11.7 | 17.3 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (4.1) | (10.1) | (4.0) | (2.6) | (5.2) | (8.7) | (5.2) | (5.7) | (1.9) | (15.2) | (6.4) | (4.7) | (3.7) | (116.8) | (10.3) | (15.4) | (15.1) | (1.2) | (1.7) | (2.0) | (1.2) | (1.5) | (1.3) | (1.5) | (1.7) | (2.7) | (2.6) | (2.9) | (4.4) | (2.7) | (4.5) | (6.1) | (4.7) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 1.2 | - | - | 0.0 | 0.0 | - | 0.1 | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | 0.0 | - | 0.0 | (0.0) | 0.1 | - | 2.9 | 0.0 | 0.1 | (0.4) | 0.1 | 1.1 | 0.3 | 1.9 | (0.1) | 0.3 | 0.5 | ||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.0 | - | - | 0.0 | 0.0 | - | - | (0.1) | 0.0 | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | (1.2) | 0.3 | 0.5 | 0.3 | (1.9) | 0.5 | 0.2 | 0.3 |
| Net Income From Continuing Ops | (4.1) | (10.1) | (4.2) | 1.7 | (8.8) | (7.2) | 0.1 | 2.1 | (4.5) | (8.8) | (6.3) | (4.8) | (3.5) | (117.1) | (20.5) | (40.7) | (14.6) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (4.1) | (10.1) | (4.2) | 1.7 | (8.8) | (7.2) | 0.1 | 2.1 | (4.5) | (8.8) | (6.3) | (4.8) | (3.5) | (117.2) | (20.4) | (40.7) | (14.6) | ||||||||||||||||
| Net Income Attributable To Parent | (4.1) | (10.1) | (4.2) | 1.7 | (8.8) | (7.2) | 0.1 | 2.1 | (4.5) | (8.8) | (6.3) | (4.8) | (3.5) | (116.9) | (20.5) | (40.7) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (4.1) | (10.1) | (4.2) | 1.7 | (8.8) | (7.2) | 0.1 | 2.1 | (4.5) | (8.8) | (6.3) | (4.8) | (3.5) | (116.9) | (20.5) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (1.18) | - | (0.15) | 0.06 | (3.23) | - | 0.01 | 0.11 | (0.27) | - | (0.50) | (0.44) | (0.34) | - | (2.14) | (4.31) | (0.23) | - | - | - | - | - | 0.33 | - | - | - | (2.53) | - | - | - | - | - | - |
| EPS Diluted | - | - | (0.15) | 0.06 | (0.32) | - | 0.01 | 0.10 | (0.27) | - | (0.50) | (0.44) | (0.34) | - | (2.14) | (4.31) | (0.23) | - | |||||||||||||||
| Shares Basic | 3.5 | - | 28.5 | 27.7 | 2.7 | - | 20.7 | 18.7 | 16.6 | - | 12.7 | 11.1 | 10.3 | - | 9.6 | 9.4 | 63.8 | - | |||||||||||||||
| Shares Diluted | - | - | 28.5 | 27.7 | 27.2 | - | 22.3 | 20.9 | 16.6 | - | 12.7 | 11.1 | 10.3 | - | 9.6 | 9.4 | 63.8 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | (3.0) | (8.3) | (2.3) | (1.0) | (3.6) | (6.9) | (3.4) | (3.9) | (0.0) | (13.4) | (4.4) | (3.3) | (2.7) | (109.8) | (2.9) | (7.9) | (8.7) | - | - | - | (0.9) | - | - | - | (1.4) | - | - | - | (3.0) | - | - | - | (3.2) |
| EBIT | (4.1) | (10.1) | (4.0) | (2.6) | (5.2) | (8.7) | (5.2) | (5.7) | (1.9) | (15.2) | (6.4) | (4.7) | (3.7) | (116.8) | (10.3) | (15.4) | (15.1) | (1.2) | (1.7) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | 0.0 | 0.9 | 1.0 | 1.3 | 1.3 | 1.8 | 3.4 | 3.4 | 22.2 | 23.6 | 5.2 |
| General & Administrative | 7.5 | 8.3 | 12.4 | 15.8 | 24.1 | 12.9 | 5.5 | 3.9 | 7.5 | 9.7 | 20.7 | 23.3 | 11.6 |
| Depreciation & Amortization | 6.4 | 6.9 | 7.1 | 6.2 | 28.3 | 5.7 | 1.0 | 1.0 | 3.9 | 6.1 | 6.2 | 7.5 | 3.5 |
| Amortization of Intangibles | 1.5 | 1.5 | 1.5 | 1.9 | 26.6 | 5.7 | 1.0 | 1.0 | 1.7 | 3.3 | 5.1 | 6.1 | 3.1 |
| Other Operating Expenses | - | 0.1 | 3.1 | 1.1 | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 31.2 | 33.2 | 38.0 | 51.9 | 163.7 | 23.4 | 8.2 | 7.9 | 14.3 | 21.2 | 86.2 | 67.5 | 17.4 |
| - |
| 0.0 |
| 1.2 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.0 |
| 0.0 |
| 3.4 |
| 2.0 |
| 0.4 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | 1.1 | 2.6 | 2.9 | 0.9 | 2.1 | 0.0 | 1.8 | 1.3 | (0.7) | (0.2) |
| Pre-Tax Income | - | - | - | - | - | - | (5.8) | (4.3) | (12.7) | (16.3) | (67.6) | (48.6) | (12.7) |
| (16.8) |
| (21.5) |
| (9.5) |
| (23.3) |
| (192.9) |
| (17.3) |
| (5.8) |
| (4.3) |
| (12.7) |
| (15.4) |
| (68.5) |
| (47.2) |
| (12.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (16.8) | (21.5) | (9.5) | (23.3) | (192.9) | (17.3) | (5.8) | (4.3) | (26.2) | (26.2) | (68.5) | (47.2) | (12.7) |
| Net Income Attributable To Parent | (16.8) | (21.5) | (9.5) | (23.4) | (192.8) | (17.3) | (5.8) | (4.3) | (26.2) | (26.2) | (68.5) | (47.2) | (12.7) |
| Less: Minority Interest | - | - | 0.0 | 0.1 | (0.1) | 0.0 | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | 0.0 | 0.5 | 0.0 | 0.0 | - | - | - | - | - |
| Net Income To Common Shareholders | (16.8) | (21.5) | (9.5) | (23.4) | (192.8) | (17.8) | (5.8) | (4.3) | (26.2) | (26.2) | (68.5) | (47.2) | (12.7) |
| (7.37) |
| (4.78) |
| (1.93) |
| (20.36) |
| (0.58) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 3.5 | 2.9 | 2.0 | 12.1 | 9.5 | 30.9 | - | 2.7 | 1.7 | 0.6 | 2.0 | 38.0 | 24.1 |
| Shares Diluted | - | 2.9 | 2.0 | 12.1 | 9.5 | 30.9 | - | - | - | - | - | - | - |
| (22.0) |
| (21.4) |
| (30.0) |
| (157.7) |
| (19.7) |
| (6.0) |
| (6.0) |
| (12.6) |
| (18.1) |
| (63.8) |
| (44.8) |
| (12.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.5 |
| 1.0 |
| 0.9 |
| 0.7 |
| 0.8 |
| (10.7) |
| 4.6 |
| 4.7 |
| 4.8 |
| 1.1 |
| 1.6 |
| 1.8 |
| 1.0 |
| 1.1 |
| 0.8 |
| 0.8 |
| 1.3 |
| 1.3 |
| 1.5 |
| 1.7 |
| 3.0 |
| (5.1) |
| 4.8 |
| 4.9 |
| 5.0 |
| 6.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.5 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.8 |
| (0.8) |
| 1.4 |
| 1.4 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 2.0 |
| 2.2 |
| 2.4 |
| 1.6 |
| 1.9 |
| 1.8 |
| 1.8 |
| 2.4 |
| 3.2 |
| 2.8 |
| 3.3 |
| 4.9 |
| (13.1) |
| 11.2 |
| 11.5 |
| 11.6 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 0.5 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.7 |
| 0.2 |
| 0.1 |
| (0.2) |
| 2.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| (0.1) |
| (0.4) |
| 2.6 |
| 0.5 |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| (4.5) |
| (5.5) |
| (6.5) |
| 1.5 |
| (3.0) |
| (7.3) |
| (7.5) |
| (1.5) |
| (1.2) |
| (1.9) |
| (1.1) |
| (1.7) |
| 0.9 |
| (1.7) |
| (1.8) |
| (0.4) |
| (3.1) |
| (4.0) |
| (5.1) |
| 3.4 |
| (3.5) |
| (7.5) |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.5) |
| (1.2) |
| (1.9) |
| (1.1) |
| (1.7) |
| 0.9 |
| (1.7) |
| (1.8) |
| (8.5) |
| (4.9) |
| (6.0) |
| (6.8) |
| (7.4) |
| (3.5) |
| (7.5) |
| (7.8) |
| (14.6) |
| (1.5) |
| (1.2) |
| (1.9) |
| (1.1) |
| (1.7) |
| 0.9 |
| (1.7) |
| (1.8) |
| (8.5) |
| (4.9) |
| (6.0) |
| (6.8) |
| (7.4) |
| (3.5) |
| (7.5) |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.7) |
| (14.6) |
| (1.5) |
| (1.2) |
| (1.9) |
| (1.1) |
| (1.7) |
| 0.9 |
| (1.7) |
| (1.8) |
| (8.5) |
| (4.9) |
| (6.0) |
| (6.8) |
| (7.4) |
| (3.5) |
| (7.5) |
| (7.8) |
| - |
| - |
| - |
| - |
| 0.10 |
| - |
| - |
| - |
| (2.53) |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| 2.7 |
| 2.3 |
| 2.2 |
| - |
| 1.9 |
| 1.7 |
| 1.0 |
| - |
| 0.7 |
| 4.1 |
| 3.1 |
| 6.9 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| (1.2) |
| (1.5) |
| (1.3) |
| (1.5) |
| (1.7) |
| (2.7) |
| (2.6) |
| (2.9) |
| (4.4) |
| (2.7) |
| (4.5) |
| (6.1) |
| (4.7) |