| (in millions of USD, except per-share data) | Q4 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | (2.8) | 1.0 | 0.8 | 1.0 | 1.4 | 0.9 | 1.1 | 0.9 | 1.3 | 1.5 | 1.3 | 1.1 | 1.3 | 2.1 | 2.1 | 2.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 0.0 | 4.2 | 5.2 | 7.9 | 12.7 | 24.7 | 10.2 | 10.0 | 13.4 | 5.3 | 0.0 |
| Cost of Revenue | 4.6 | 3.5 | 4.0 | 6.1 | 10.6 | 25.9 | 8.8 | 8.7 | 12.0 | 5.1 | 0.0 |
| Gross Profit | (4.6) | 0.6 | 1.1 | 1.8 | 2.1 | (1.2) | 1.4 | 1.3 | 1.4 | 0.3 | 0.0 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (1.5) | (1.8) | (1.1) | (0.5) | (0.1) | (3.6) | (0.9) | (0.7) | (0.3) | (0.4) | (0.0) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Interest Expense | 0.6 | 1.1 | 3.7 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (4.9) | (5.1) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (6.27) | (12.75) | (0.71) | 0.04 | 0.00 | (0.14) | - | - | - | - | - |
| EPS Diluted | (6.27) | (12.75) | (0.71) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (1.5) | (1.7) | (0.8) | (0.1) | 0.1 | (3.5) | (0.7) | (0.6) | (0.1) | (0.3) | (0.0) |
| EBIT | (1.5) | (1.8) | (1.1) | ||||||||
| 2.9 |
| 2.8 |
| 2.8 |
| 4.3 |
| 3.7 |
| 3.4 |
| 11.7 |
| 5.9 |
| 2.0 |
| 4.0 |
| 1.9 |
| 2.2 |
| 1.9 |
| 2.5 |
| 2.8 |
| 2.7 |
| 2.8 |
| 3.1 |
| 4.0 |
| 3.6 |
| 0.5 |
| 2.4 |
| 2.4 |
| 0.0 |
| Cost of Revenue | 2.4 | 0.7 | 0.6 | 1.0 | 1.6 | 0.7 | 0.6 | 0.6 | 1.0 | 1.3 | 0.9 | 0.8 | 1.1 | 1.5 | 1.6 | 1.9 | 2.3 | 2.3 | 2.3 | 3.7 | 3.1 | 3.0 | 14.7 | 5.1 | 1.6 | 3.7 | 1.6 | 1.9 | 1.7 | 2.5 | 2.2 | 2.4 | 2.5 | 2.7 | 3.4 | 3.4 | 1.0 | 2.1 | 2.0 | 0.0 |
| Gross Profit | (5.1) | 0.3 | 0.2 | 0.0 | (0.2) | 0.2 | 0.5 | 0.2 | 0.3 | 0.2 | 0.4 | 0.2 | 0.2 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | (3.0) | 0.8 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.0 | 0.7 | 0.3 | 0.2 | 0.4 | 0.6 | 0.3 | (0.5) | 0.4 | 0.4 | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | (0.0) | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | - | 0.1 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |||||||||||||||||||||||
| General & Administrative | 0.7 | 0.4 | 0.7 | 0.6 | 0.7 | 0.3 | 0.5 | 0.6 | 0.4 | 0.5 | 0.7 | 0.5 | 0.7 | 0.7 | 0.5 | 0.4 | 0.5 | |||||||||||||||||||||||
| Depreciation & Amortization | (0.4) | 0.0 | 0.0 | 0.4 | (0.4) | 0.0 | 0.0 | 0.4 | 0.2 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.6 | 0.4 | 0.7 | 0.6 | 0.9 | 0.3 | 0.5 | 0.7 | 0.4 | 0.6 | 0.7 | 0.5 | 0.7 | 0.7 | 0.5 | 0.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.4) | (0.1) | (0.4) | (0.6) | (1.1) | (0.2) | (0.0) | (0.5) | (0.1) | (0.4) | (0.3) | (0.3) | (0.5) | (0.1) | 0.1 | 0.0 | (0.1) | (0.0) | (0.0) | 0.1 | (0.0) | (0.3) | (3.5) | 0.2 | 0.0 | (0.2) | (0.3) | (0.4) | (0.1) | (0.5) | 0.1 | (0.2) | (0.2) | (0.1) | 0.1 | (0.1) | - | 0.1 | (0.0) | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.6 | 0.1 | 0.1 | 0.1 | 0.8 | 1.2 | 0.5 | 0.6 | 1.3 | 1.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.0 | 0.0 | 0.1 | 0.4 | 0.1 | 0.0 | 0.1 | (0.0) | 0.1 | 0.1 | (0.6) | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | 0.5 | (4.2) | (0.8) | (0.4) | (2.4) | (0.9) | (0.5) | (1.2) | 0.9 | (2.6) | 1.4 | (2.7) | 1.2 | (0.1) | 0.1 | 0.1 | (0.0) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | 0.5 | (4.2) | (0.8) | (0.4) | (2.4) | (0.9) | (0.5) | (1.2) | 0.9 | (2.6) | 1.4 | (2.7) | 1.2 | (0.1) | 0.1 | 0.1 | (0.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | 0.7 | - | - | (0.2) | (0.2) | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.2 | (4.2) | (0.1) | (0.4) | (2.1) | (1.1) | (0.7) | (1.2) | 0.9 | (2.6) | 1.4 | (2.7) | 1.2 | (0.1) | 0.1 | 0.1 | (0.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.2 | (4.2) | (0.1) | (0.4) | (2.1) | (1.1) | (0.7) | (1.2) | 0.9 | (2.6) | 1.4 | (2.7) | 1.2 | (0.1) | 0.1 | 0.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.2 | (4.2) | (0.1) | (0.4) | (2.1) | (1.1) | (0.7) | (1.2) | 0.9 | (2.6) | 1.4 | (2.7) | 1.2 | (0.1) | 0.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | (0.06) | - | (0.19) | (0.13) | (0.25) | - | (0.66) | 0.37 | (0.83) | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | (0.06) | - | (0.19) | (0.13) | (0.25) | - | (0.66) | 0.37 | (0.83) | - | 0.00 | 0.00 | 0.00 | - | - | ||||||||||||||||||||||
| Shares Basic | - | 9.3 | 7.9 | 6.5 | - | 5.8 | 5.4 | 4.8 | - | 4.0 | 3.7 | 3.3 | - | 28.4 | 26.7 | 26.7 | - | 26.6 | ||||||||||||||||||||||
| Shares Diluted | - | 9.3 | 7.9 | 6.5 | - | 5.8 | 5.4 | 4.8 | - | 4.0 | 3.7 | 3.3 | - | 28.4 | 26.7 | 26.7 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.8) | (0.0) | (0.4) | (0.2) | (1.5) | (0.1) | (0.0) | (0.1) | 0.1 | (0.4) | (0.3) | (0.2) | (0.3) | (0.1) | 0.1 | 0.1 | (0.0) | 0.0 | 0.0 | 0.1 | - | (0.3) | - | 0.2 | 0.1 | (0.2) | (0.3) | (0.3) | (0.1) | (0.5) | 0.2 | (0.1) | (0.2) | (0.0) | 0.2 | (0.1) | - | 0.1 | - | - |
| EBIT | (0.4) | (0.1) | (0.4) | (0.6) | (1.1) | (0.2) | (0.0) | (0.5) | (0.1) | (0.4) | (0.3) | (0.3) | (0.5) | (0.1) | 0.1 | 0.0 | (0.1) | (0.0) | (0.0) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.0 | 0.4 | 0.1 | 0.1 | 0.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| General & Administrative | 2.3 | 2.1 | 2.1 | 2.2 | 1.9 | 2.0 | 2.2 | 1.9 | 1.7 | 0.6 | 0.0 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.3 | 2.5 | 2.2 | 2.3 | 2.1 | 2.4 | 2.2 | 2.0 | 1.7 | 0.6 | 0.0 |
| 1.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.5 | 0.2 | (0.3) | 0.3 | 0.2 | 0.1 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | (4.9) | (5.1) | (3.1) | 1.3 | 0.1 | (3.6) | (1.0) | (0.7) | (0.7) | (0.4) | - |
| (3.1) |
| 1.3 |
| 0.1 |
| (3.6) |
| (1.0) |
| (0.7) |
| (0.7) |
| (0.0) |
| 0.0 |
| Net Income From Discontinued Ops | 0.5 | - | - | - | - | - | - | - | - | (0.0) | (0.0) |
| Net Income | (4.5) | (5.1) | (3.1) | 1.3 | 0.1 | (3.6) | (1.0) | (0.7) | (0.7) | (0.4) | (0.0) |
| Net Income Attributable To Parent | (4.5) | (5.1) | (3.1) | 1.3 | 0.1 | (3.6) | (1.0) | (0.7) | (0.7) | (0.4) | (0.0) |
| Less: Minority Interest | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.5) | (5.1) | (3.1) | 1.3 | 0.1 | (3.6) | (1.0) | (0.7) | (0.7) | (0.4) | (0.0) |
| 0.04 |
| 0.00 |
| - |
| - |
| - |
| - |
| - |
| 0.00 |
| Shares Basic | 0.7 | 0.4 | 4.4 | 30.3 | 26.7 | - | - | - | - | - | - |
| Shares Diluted | 0.7 | 0.4 | 4.4 | 35.7 | 26.7 | - | - | - | - | - | - |
| (0.5) |
| (0.1) |
| (3.6) |
| (0.9) |
| (0.7) |
| (0.3) |
| (0.4) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.2 |
| 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 |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| (0.1) |
| 0.3 |
| 0.4 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| (0.1) |
| 0.3 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (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 |
| 0.1 |
| (0.0) |
| (0.3) |
| (3.5) |
| 0.2 |
| (0.0) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.1) |
| (0.5) |
| 0.1 |
| (0.2) |
| (0.7) |
| (0.1) |
| 0.1 |
| (0.1) |
| - |
| 0.1 |
| (0.0) |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| (0.3) |
| (3.5) |
| 0.2 |
| (0.0) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.1) |
| (0.5) |
| 0.1 |
| (0.2) |
| (0.6) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| (0.3) |
| (3.5) |
| 0.2 |
| (0.0) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.1) |
| (0.5) |
| 0.1 |
| (0.2) |
| (0.7) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| (0.3) |
| (3.5) |
| 0.2 |
| (0.0) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.1) |
| (0.5) |
| 0.1 |
| (0.2) |
| (0.7) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| (0.3) |
| (3.5) |
| 0.2 |
| (0.0) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.1) |
| (0.5) |
| 0.1 |
| (0.2) |
| (0.7) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.4 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 3.5 |
| 0.1 |
| (0.0) |
| (0.3) |
| (3.5) |
| 0.2 |
| 0.0 |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.1) |
| (0.5) |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.1) |
| - |
| 0.1 |
| (0.0) |
| - |