| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 1.0 | 0.9 | 0.9 | 1.4 | 1.2 | 1.1 | 1.1 | 1.1 | 1.5 | 2.9 | 0.7 | 0.6 | 1.4 | 0.3 | 0.9 | 0.8 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 4.3 | 4.4 | 4.9 | 5.6 | 2.6 | 3.6 | 2.5 | 1.5 | 0.0 | - |
| Cost of Revenue | 2.6 | 2.1 | 2.0 | 1.7 | 0.5 | 0.5 | 0.3 | 0.1 | - | - |
| Gross Profit | 1.7 | 2.3 | 2.8 | 3.9 | 2.1 | 3.1 | 2.2 | 1.3 | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (2.5) | (2.1) | (3.1) | (2.8) | (3.7) | (2.6) | (3.9) | (3.9) | (2.2) | (0.1) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.4 | 1.2 | 2.7 | 6.4 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (2.9) | (2.6) | (6.1) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.00) | (0.00) | (8.41) | (15.56) | (2,752.48) | (68.79) | - | - | - | - |
| EPS Diluted | (0.00) | (0.00) | (8.41) | (15.56) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | (1.3) | (2.2) | (2.2) | (2.7) | (1.5) | (2.4) | (2.4) | (2.1) | - |
| EBIT | (2.5) | (2.1) | (3.1) | (2.8) | ||||||
| 0.6 |
| 0.5 |
| 1.5 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.6 |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 0.9 | 1.2 | 0.4 | 0.2 | 0.4 | 0.2 | 0.4 | 0.8 | 0.6 | 1.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Gross Profit | 0.2 | (0.3) | 0.5 | 1.2 | 0.8 | 0.8 | 0.8 | 0.3 | 0.9 | 1.8 | 0.5 | 0.4 | 1.2 | 0.2 | 0.8 | 0.7 | 0.4 | 0.4 | 1.4 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.6 | 0.3 | 0.1 | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | 0.0 | (0.0) | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.1 | 0.3 | 0.4 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | ||||||||||||||||
| General & Administrative | 0.9 | 1.0 | 1.1 | 1.2 | 1.1 | 1.5 | 1.6 | 1.0 | 1.2 | 1.6 | 1.5 | 1.6 | 1.4 | 0.9 | 1.6 | 2.1 | 1.0 | ||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | 0.0 | - | 0.2 | - | 0.0 | - | |||||||||||||||||
| Amortization of Intangibles | 0.2 | (0.4) | 0.5 | 0.4 | 0.2 | (0.4) | 0.5 | 0.4 | 0.2 | - | 0.1 | - | 0.1 | - | 0.2 | - | 0.2 | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 0.9 | 0.9 | 1.1 | 1.2 | 1.1 | 1.8 | 1.6 | 1.1 | 1.5 | 2.0 | 1.5 | 1.7 | 1.4 | 0.9 | 1.6 | 2.2 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (0.7) | (1.2) | (0.6) | (0.0) | (0.3) | (0.9) | (0.8) | (0.8) | (0.6) | (0.2) | (1.0) | (1.3) | (0.3) | (0.7) | (0.8) | (1.5) | (0.7) | (1.3) | 0.2 | (0.7) | (0.9) | (1.3) | (0.3) | (1.2) | (1.1) | (1.3) | (0.8) | (1.0) | (0.8) | 1.3 | (0.6) | (2.3) | (0.6) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.5 | 0.6 | 0.1 | 0.3 | 0.3 | 0.5 | 0.5 | 0.8 | 1.1 | 1.5 | 1.0 | 3.5 | 0.5 | 3.1 | 0.8 | 0.9 | 1.1 | 0.7 | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | (0.3) | 0.2 | (0.0) | (0.3) | (0.3) | (0.7) | (0.5) | (0.8) | (1.1) | (1.4) | (1.0) | 1.4 | (0.5) | (3.1) | (0.8) | (0.9) | (1.2) | ||||||||||||||||
| Pre-Tax Income | (1.0) | (1.0) | (0.6) | (0.3) | (0.7) | (1.7) | (1.3) | (1.5) | (1.6) | (1.6) | (2.0) | 0.1 | (0.7) | (3.9) | (1.6) | (2.4) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.0) | (1.0) | (0.6) | (0.3) | (0.7) | (1.7) | (1.3) | (1.5) | (1.6) | (1.6) | (2.0) | 0.1 | (0.7) | (3.9) | (1.6) | (2.4) | (1.8) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (1.0) | (1.0) | (0.6) | (0.3) | (0.7) | (1.7) | (1.3) | (1.5) | (1.6) | (1.6) | (2.0) | 0.1 | (0.7) | (3.9) | (1.6) | (2.4) | (1.8) | ||||||||||||||||
| Net Income Attributable To Parent | (1.0) | (1.0) | (0.6) | (0.3) | (0.7) | (1.7) | (1.3) | (1.5) | (1.6) | (1.6) | (2.0) | 0.1 | (0.7) | (3.9) | (1.6) | (2.4) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | ||||||||||||||||
| Net Income To Common Shareholders | (1.0) | (1.0) | (0.6) | (0.3) | (0.7) | (1.7) | (1.3) | (1.5) | (1.6) | (1.6) | (2.0) | 0.1 | (0.7) | (3.9) | (1.6) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (0.00) | - | (0.00) | (0.99) | (0.01) | - | (3.98) | (5.01) | (5.34) | - | (21.97) | 1.88 | (100.97) | - | (9,769.88) | (25.10) | (13.75) | - | (9.99) | (16.90) | (28.55) | - | 0.00 | (0.04) | (0.70) | - | (0.32) | 0.13 | 0.81 | - | 0.42 | 0.00 | 0.00 |
| EPS Diluted | (0.00) | - | (0.00) | (0.99) | (0.01) | - | (3.98) | (5.01) | (5.34) | - | (21.97) | 1.88 | (100.97) | - | (9,769.88) | (25.10) | - | - | |||||||||||||||
| Shares Basic | 1,313.4 | - | 497.6 | 0.3 | 102.2 | - | 0.3 | 0.3 | 0.3 | - | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.1 | 0.1 | - | |||||||||||||||
| Shares Diluted | 1,313.4 | - | 497.6 | 0.3 | 102.2 | - | 0.3 | 0.3 | 0.3 | - | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.1 | - | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | (0.5) | - | - | - | (0.1) | - | - | - | (0.3) | - | (1.0) | - | (0.1) | - | (0.7) | - | (0.4) | - | 0.2 | - | (0.6) | - | - | - | (0.7) | - | - | - | (0.5) | - | - | - | - |
| EBIT | (0.7) | (1.2) | (0.6) | (0.0) | (0.3) | (0.9) | (0.8) | (0.8) | (0.6) | (0.2) | (1.0) | (1.3) | (0.3) | (0.7) | (0.8) | (1.5) | (0.7) | (1.3) | 0.2 | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.1 | 0.1 | 0.6 | 0.5 | 0.2 | 0.3 | 0.2 | 0.5 | 1.1 | 0.0 |
| General & Administrative | 4.1 | 4.3 | 5.3 | 6.1 | 5.6 | 5.4 | 5.8 | 4.8 | 1.1 | 0.0 |
| Depreciation & Amortization | - | 0.8 | 0.9 | 0.6 | 1.0 | 1.1 | 1.5 | 1.5 | 0.1 | - |
| Amortization of Intangibles | 0.7 | 0.7 | 0.7 | 0.4 | - | 1.0 | 1.4 | 1.5 | 0.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.2 | 4.4 | 5.9 | 6.6 | 5.8 | 5.7 | 6.1 | 5.3 | 2.2 | 0.1 |
| 6.0 |
| 3.3 |
| 2.5 |
| 1.8 |
| 0.3 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.4) | (0.4) | (3.0) | (1.5) | (6.0) | (3.8) | (10.0) | 3.3 | (12.9) | - |
| Pre-Tax Income | (2.9) | (2.6) | (6.1) | (4.2) | (9.7) | (6.5) | (13.9) | (0.6) | (15.1) | - |
| (4.2) |
| (9.7) |
| (6.5) |
| (13.9) |
| (0.6) |
| (15.1) |
| (0.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.9) | (2.6) | (6.1) | (4.2) | (9.7) | (6.5) | (13.9) | (0.6) | (15.1) | (0.3) |
| Net Income Attributable To Parent | (2.9) | (2.6) | (6.1) | (4.2) | (9.7) | (6.5) | (13.9) | (0.6) | (15.1) | (0.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | 0.1 | 0.0 | 0.0 | - | - | - |
| Net Income To Common Shareholders | (2.9) | (2.6) | (6.1) | (4.2) | (9.8) | (6.5) | (13.9) | (0.6) | (15.1) | (0.3) |
| (2,752.48) |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 1,313.4 | 729.0 | 0.7 | 0.3 | 0.0 | 0.1 | - | - | - | - |
| Shares Diluted | 1,313.4 | 729.0 | 0.7 | 0.3 | 0.0 | - | - | - | - | - |
| (3.7) |
| (2.6) |
| (3.9) |
| (3.9) |
| (2.2) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.0 |
| 0.5 |
| 0.3 |
| 1.6 |
| 1.1 |
| 1.3 |
| 1.4 |
| 1.9 |
| 0.9 |
| 1.7 |
| 1.4 |
| 1.6 |
| 1.3 |
| 1.2 |
| 0.7 |
| (1.5) |
| 0.5 |
| 1.8 |
| 0.3 |
| 0.3 |
| - |
| 0.0 |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.4 |
| 0.6 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.7 |
| 1.2 |
| 1.4 |
| 1.5 |
| 2.0 |
| 0.9 |
| 1.7 |
| 1.5 |
| 1.6 |
| 1.4 |
| 1.4 |
| 0.9 |
| (1.3) |
| 0.6 |
| 2.3 |
| 0.6 |
| 1.1 |
| 0.7 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (1.2) |
| (0.9) |
| (1.3) |
| 1.6 |
| (1.2) |
| (1.3) |
| (9.1) |
| (3.3) |
| (2.4) |
| 2.2 |
| 6.8 |
| - |
| 3.4 |
| 0.9 |
| - |
| (1.8) |
| (1.8) |
| (1.0) |
| (1.5) |
| (2.2) |
| 0.3 |
| (1.5) |
| (2.6) |
| (10.2) |
| (4.6) |
| (3.2) |
| 1.2 |
| 6.0 |
| - |
| - |
| - |
| - |
| (1.8) |
| (1.0) |
| (1.5) |
| (2.2) |
| 0.3 |
| (1.5) |
| (2.6) |
| (10.2) |
| (4.6) |
| (3.2) |
| 1.2 |
| 6.0 |
| (10.0) |
| 2.6 |
| (1.5) |
| (6.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| (1.0) |
| (1.5) |
| (2.2) |
| 0.3 |
| (1.5) |
| (2.6) |
| (10.2) |
| (4.6) |
| (3.2) |
| 1.2 |
| 6.0 |
| (10.0) |
| 2.6 |
| (1.5) |
| (6.2) |
| (1.8) |
| (1.8) |
| (1.0) |
| (1.5) |
| (2.2) |
| 0.3 |
| (1.5) |
| (2.6) |
| (10.2) |
| (4.6) |
| (3.2) |
| 1.2 |
| 6.0 |
| (10.0) |
| 2.6 |
| (1.5) |
| (6.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| (1.9) |
| (1.8) |
| (1.0) |
| (1.6) |
| (2.2) |
| 0.3 |
| (1.5) |
| (2.6) |
| (10.2) |
| (4.6) |
| (3.2) |
| 1.2 |
| 6.0 |
| (10.0) |
| 2.6 |
| (1.5) |
| (6.2) |
| - |
| - |
| - |
| - |
| 0.00 |
| (0.04) |
| (0.70) |
| - |
| (0.32) |
| 0.12 |
| 0.78 |
| - |
| 0.34 |
| 0.00 |
| 0.00 |
| 0.8 |
| 0.1 |
| 0.1 |
| - |
| 386.0 |
| 65.2 |
| 14.5 |
| - |
| 9.9 |
| 9.2 |
| 7.4 |
| - |
| 6.3 |
| 4,123.8 |
| 3,947.7 |
| - |
| - |
| - |
| - |
| 386.0 |
| 65.2 |
| 14.5 |
| - |
| 9.9 |
| 9.8 |
| 7.8 |
| - |
| 7.6 |
| 4,123.8 |
| 4,033.3 |
| (0.7) |
| (0.9) |
| (1.3) |
| (0.3) |
| (1.2) |
| (1.1) |
| (1.3) |
| (0.8) |
| (1.0) |
| (0.8) |
| 1.3 |
| (0.6) |
| (2.3) |
| (0.6) |