| (in millions of USD, except per-share data) | 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 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | 0.0 | - | 0.0 | (0.3) | 0.2 | 0.0 | 0.1 | (4.9) | 5.8 | 2.0 | 8.9 | 4.7 | 9.5 | 16.2 | 9.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | - | 0.0 | 0.0 | 11.8 | 39.5 | 7.8 | 1.1 | 24.5 | 31.5 | 20.8 | 7.6 | 0.1 | - |
| Cost of Revenue | - | - | - | - | 21.7 | 7.1 | 3.7 | 26.1 | 25.0 | 1.6 | - | 0.1 | - |
| Gross Profit | - | - | - | - | 17.8 | 0.7 | (2.7) | (1.6) | 6.5 | 19.2 | - | 0.0 | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | - | (11.3) | (14.2) | (36.4) | (19.5) | (28.3) | (16.4) | (60.0) | (11.5) | (12.6) | (21.9) | (0.4) | - |
| Non-Operating | |||||||||||||
| Interest Income | - | 0.6 | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.0 | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | - | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | (11.2) | (14.1) | (34.1) | (17.3) | (26.4) | (14.6) | (55.4) | (9.0) | (14.7) | (24.1) | (0.4) | - |
| EBIT | - | ||||||||||||
| 4.5 |
| 2.8 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.2 |
| 0.5 |
| 6.3 |
| 1.8 |
| 9.3 |
| 7.0 |
| 8.1 |
| 9.0 |
| 7.0 |
| 7.3 |
| 5.5 |
| 4.4 |
| 4.4 |
| 6.6 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.1 |
| Cost of Revenue | - | 0.1 | - | 0.2 | - | 0.4 | - | 1.0 | - | - | - | - | - | - | 0.0 | 2.9 | 3.2 | 3.1 | 0.0 | 0.8 | 1.2 | 0.1 | 0.7 | 1.9 | - | 3.0 | 5.7 | - | - | (7.1) | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | - | (0.1) | - | (0.2) | - | (0.2) | - | (0.9) | - | - | - | - | - | - | 16.2 | 6.2 | 1.3 | (0.3) | 0.4 | (0.8) | (1.1) | 0.2 | (0.4) | (1.3) | - | (1.1) | 3.7 | - | - | 16.2 | - | 7.3 | - | - | - | - | 0.0 | 0.1 | 0.7 | 0.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | 2.5 | - | 3.2 | (1.4) | 6.3 | 2.9 | 3.7 | 6.9 | 1.3 | 1.1 | 1.3 | 1.4 | 0.7 | 0.9 | 1.0 | 1.4 | |||||||||||||||||||||||
| Depreciation & Amortization | - | 0.5 | - | 0.6 | (1.0) | 0.6 | 0.5 | 0.0 | 2.3 | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.6 | 0.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.9 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | (0.0) | 0.1 | 0.3 | (0.1) | 0.2 | 0.3 | 0.1 | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | 4.4 | - | 5.0 | (7.9) | 9.1 | 6.2 | 6.8 | 22.9 | 4.7 | 9.0 | 11.5 | 11.4 | 14.1 | 20.3 | 13.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | (4.4) | - | (5.0) | 7.6 | (8.8) | (6.2) | (6.7) | (27.8) | 1.1 | (7.0) | (2.6) | (6.7) | (4.6) | (4.1) | (4.0) | (8.9) | (7.8) | (5.6) | (6.0) | (7.1) | (2.2) | (2.8) | (4.3) | (39.6) | (7.1) | (3.4) | (9.9) | (2.9) | (4.1) | (2.0) | (2.5) | (3.7) | (1.6) | (4.2) | (3.1) | (0.0) | (8.7) | (8.8) | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | 0.0 | - | 0.0 | (0.6) | 0.1 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Interest Expense | - | 2.0 | - | 1.8 | 5.0 | 2.0 | 0.4 | 0.7 | 0.9 | 0.3 | 0.2 | 0.6 | 0.5 | 0.3 | 0.3 | 0.4 | 1.9 | 1.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | (0.0) | - | (0.0) | (0.0) | (0.2) | (0.0) | (0.2) | - | 0.0 | 0.0 | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | - | (3.3) | - | (1.7) | 0.7 | (1.8) | (0.4) | (0.3) | (10.3) | 2.4 | 6.0 | (0.5) | (2.0) | (0.6) | 1.7 | 1.2 | 1.9 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | - | (7.7) | (8.7) | (6.7) | 6.9 | (9.2) | (6.6) | (7.0) | (38.1) | 3.5 | (1.0) | (3.1) | 9.0 | (5.2) | (2.4) | (2.8) | 54.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | - | (7.7) | (8.7) | (6.7) | (16.4) | (9.2) | (6.6) | (7.0) | (38.1) | 3.5 | (1.0) | (3.1) | 9.0 | (5.2) | (2.4) | (2.8) | 54.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | - | (7.7) | (8.7) | (6.7) | (14.6) | (10.6) | (7.0) | (7.0) | (24.7) | (2.5) | (8.5) | (2.9) | 9.0 | (5.3) | (2.4) | (2.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | (0.0) | - | 0.0 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | - | (7.7) | (8.7) | (6.7) | (14.6) | (10.6) | (7.0) | (7.0) | (24.7) | (2.5) | (8.5) | (2.9) | 9.0 | (5.3) | (2.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | (0.05) | - | (0.08) | - | (0.14) | - | (0.09) | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | 84.3 | - | 79.0 | - | 77.4 | - | 76.4 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | (3.9) | - | (4.4) | 6.6 | (8.3) | (5.7) | (6.7) | (25.5) | 1.1 | (7.0) | (2.6) | (6.2) | (4.0) | (3.5) | (3.6) | (8.3) | (7.3) | (5.1) | (5.6) | (7.1) | (1.6) | (2.5) | (3.3) | (38.1) | (5.7) | (2.5) | (9.1) | 1.5 | (4.8) | (2.6) | (3.1) | (5.4) | (2.3) | (3.5) | (3.5) | (0.0) | (8.7) | (8.8) | 0.0 |
| EBIT | - | (4.4) | - | (5.0) | 7.6 | (8.8) | (6.2) | (6.7) | (27.8) | 1.1 | (7.0) | (2.6) | (6.7) | (4.6) | (4.1) | (4.0) | (8.9) | (7.8) | (5.6) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 9.6 | 11.4 | 10.7 | 4.0 | 3.9 | 2.5 | 5.1 | 6.2 | (1.4) | (0.2) | 0.1 | 0.0 |
| Depreciation & Amortization | - | 0.1 | 0.1 | 2.3 | 2.2 | 2.0 | 1.9 | 4.6 | 2.5 | (2.1) | (2.3) | 0.0 | - |
| Amortization of Intangibles | - | - | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.7 | 0.5 | - | - | - | - |
| Other Operating Expenses | - | - | - | 0.4 | 0.3 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 11.3 | 14.3 | 48.2 | 59.0 | 36.1 | 17.5 | (84.4) | (43.0) | (33.4) | (29.5) | 0.4 | 0.1 |
| - |
| 8.0 |
| 2.0 |
| 1.4 |
| 4.2 |
| 3.4 |
| 2.9 |
| (1.3) |
| 0.6 |
| 0.3 |
| - |
| - |
| Income From Equity Investments | - | (0.1) | (0.4) | (0.6) | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (6.5) | (1.7) | (2.3) | 0.3 | (0.2) | 0.0 | (84.4) | (43.0) | - | - | - | - |
| Pre-Tax Income | - | (17.8) | (16.0) | (0.6) | - | - | - | - | - | - | - | - | - |
| 55.4 |
| (16.0) |
| (38.7) |
| (1.4) |
| 32.5 |
| (10.3) |
| (70.9) |
| (13.1) |
| (12.6) |
| (22.1) |
| (0.4) |
| (0.1) |
| Net Income From Discontinued Ops | - | - | (23.2) | - | - | - | - | - | - | - | - | (0.0) | - |
| Net Income | - | 55.4 | (39.2) | (38.7) | (1.4) | 32.5 | (10.3) | (70.9) | (13.1) | (12.6) | (22.1) | (0.4) | (0.1) |
| Net Income Attributable To Parent | - | 55.4 | (39.2) | (38.5) | (1.4) | (32.5) | (10.3) | (70.9) | (12.8) | (12.6) | (22.1) | (0.4) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | (0.2) | (0.3) | (0.1) | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | (0.1) | - | - | - | - |
| Net Income To Common Shareholders | - | 55.4 | (39.2) | (38.5) | (1.4) | (32.5) | (10.3) | (70.9) | (12.6) | (12.6) | (22.1) | (0.4) | (0.1) |
| 0.63 |
| (0.51) |
| (0.51) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | 75.4 | 66.8 | - | - | - | - | - | - | - | - |
| Shares Diluted | - | 87.3 | 77.2 | 75.1 | - | - | - | - | - | - | - | - | 19.0 |
| (11.3) |
| (14.2) |
| (36.4) |
| (19.5) |
| (28.3) |
| (16.4) |
| (60.0) |
| (11.5) |
| (12.6) |
| (21.9) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.6 |
| 1.1 |
| 0.8 |
| 0.1 |
| 0.7 |
| 0.8 |
| 1.3 |
| 1.4 |
| 1.0 |
| 1.4 |
| 9.4 |
| (2.3) |
| (0.5) |
| (0.5) |
| (1.3) |
| (0.0) |
| 0.4 |
| (0.4) |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.0 |
| 0.6 |
| 0.3 |
| 0.9 |
| 1.6 |
| 1.4 |
| 0.8 |
| 0.8 |
| 4.4 |
| (0.7) |
| (0.6) |
| (0.6) |
| (1.6) |
| (0.7) |
| 0.7 |
| (0.5) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| (0.3) |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.3 |
| 0.8 |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| 10.7 |
| (6.0) |
| (6.0) |
| 7.2 |
| 2.5 |
| 3.0 |
| 4.8 |
| (97.5) |
| 8.9 |
| (12.7) |
| 16.9 |
| (11.0) |
| (13.2) |
| (9.0) |
| (9.8) |
| (26.3) |
| (5.9) |
| 8.5 |
| (9.7) |
| 0.0 |
| (8.9) |
| (9.6) |
| 0.1 |
| 0.7 |
| 0.5 |
| 1.5 |
| 0.4 |
| 1.0 |
| 0.5 |
| 1.2 |
| 0.9 |
| 0.4 |
| 0.3 |
| (0.9) |
| (0.3) |
| (0.3) |
| 0.2 |
| (0.0) |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (1.1) |
| 0.0 |
| (7.5) |
| 2.4 |
| 4.1 |
| 1.0 |
| (78.4) |
| (0.3) |
| (5.6) |
| (0.2) |
| (43.8) |
| 0.6 |
| 0.3 |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.9) |
| (6.7) |
| (6.4) |
| (8.4) |
| 0.1 |
| 1.3 |
| (3.3) |
| (40.0) |
| (7.3) |
| (9.0) |
| (14.6) |
| (5.2) |
| (3.6) |
| (1.7) |
| (2.6) |
| (3.7) |
| (1.7) |
| (4.1) |
| (3.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| (0.0) |
| (8.9) |
| (6.7) |
| (6.4) |
| (8.4) |
| 0.1 |
| 1.3 |
| (3.3) |
| (40.0) |
| (7.3) |
| (9.0) |
| (14.6) |
| (5.2) |
| (3.6) |
| (1.7) |
| (2.6) |
| (3.7) |
| (1.7) |
| (4.1) |
| (3.0) |
| (0.0) |
| (8.8) |
| (8.8) |
| (0.0) |
| (10.6) |
| (8.9) |
| (6.7) |
| (6.4) |
| (8.4) |
| 0.1 |
| 1.3 |
| (3.3) |
| (40.0) |
| (7.3) |
| (9.0) |
| (14.6) |
| (4.9) |
| (3.6) |
| (1.7) |
| (2.6) |
| (3.7) |
| (1.7) |
| (4.1) |
| (3.0) |
| (0.0) |
| (8.8) |
| (8.8) |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| (10.6) |
| (8.9) |
| (6.7) |
| (6.4) |
| (8.4) |
| 0.1 |
| 1.3 |
| (3.3) |
| (40.0) |
| (7.3) |
| (9.0) |
| (14.6) |
| (4.7) |
| (3.6) |
| (1.7) |
| (2.6) |
| (3.7) |
| (1.7) |
| (4.1) |
| (3.0) |
| (0.0) |
| (8.8) |
| (8.8) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.0) |
| (7.1) |
| (2.2) |
| (2.8) |
| (4.3) |
| (39.6) |
| (7.1) |
| (3.4) |
| (9.9) |
| (2.9) |
| (4.1) |
| (2.0) |
| (2.5) |
| (3.7) |
| (1.6) |
| (4.2) |
| (3.1) |
| (0.0) |
| (8.7) |
| (8.8) |
| (0.0) |