| (in millions of USD, except per-share data) | 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 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | 0.3 | 2.5 | 5.0 | 4.2 | 4.6 | 5.3 | 5.9 | 7.5 | 9.5 | 8.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | - | - | 12.0 | 23.3 | 25.6 | 5.6 | 7.7 | 7.2 | 6.7 | 6.4 | 8.1 | 0.2 | - | - | - | - |
| Cost of Revenue | - | - | 12.4 | 17.5 | 13.3 | 2.0 | 2.4 | 2.3 | - | - | - | - | - | - | - | 2.6 |
| Gross Profit | - | - | (0.4) | 5.7 | 12.3 | 3.6 | 5.4 | 4.9 | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (3.7) | (4.6) | (6.2) | (10.1) | (1.5) | (8.8) | (5.0) | (2.0) | (3.9) | (6.3) | (30.2) | (22.3) | (289.9) | (103.2) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | - | - | 0.0 | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | (49.7) | (8.0) | (2.1) | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.16) | (0.52) | (1.08) | (1.49) | (0.01) | (0.07) | (0.05) | (0.02) | (0.04) | (0.13) | (0.48) | (0.41) | - | - | (2.94) | (3.72) |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | (4.6) | (5.7) | (9.8) | (0.9) | (7.8) | (4.0) | (0.8) | (2.9) | (4.8) | (25.7) | (19.2) | (283.0) | (93.2) | (71.0) | (31.2) |
| 5.9 |
| 1.8 |
| 1.1 |
| 2.1 |
| 1.2 |
| 1.2 |
| 1.9 |
| 1.9 |
| 2.0 |
| 1.9 |
| 2.0 |
| 1.9 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.8 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.5 |
| 2.0 |
| 1.8 |
| Cost of Revenue | - | - | - | - | - | - | 1.1 | 3.3 | 3.9 | 4.0 | 4.2 | 4.4 | 4.6 | 4.3 | 4.2 | 4.3 | 3.3 | 1.5 | 0.4 | 0.6 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | (0.8) | (0.8) | 1.1 | 0.2 | 0.4 | 0.9 | 1.3 | 3.2 | 5.3 | 4.2 | 2.5 | 0.2 | 0.6 | 1.6 | 0.8 | 0.6 | 1.3 | 1.4 | 1.4 | 1.3 | - | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.7 | 0.7 | 0.6 | 0.8 | 1.1 | 1.0 | 1.0 | 1.1 | 1.2 | 1.3 | 1.0 | 0.9 | 1.3 | 1.3 | 1.4 | 0.9 | 1.0 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | (0.0) | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (0.0) | - | - | 0.7 | (0.1) | 0.0 | (0.5) | 0.4 | 0.1 | 0.0 | 0.3 | 0.4 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Total Operating Expenses | 0.9 | 0.9 | 1.3 | 0.6 | 1.4 | 1.2 | (11.8) | 4.9 | 6.1 | 7.0 | 8.6 | 8.2 | 8.9 | 7.8 | 7.8 | 8.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.9) | (0.9) | (1.3) | (0.6) | (1.4) | (1.2) | 0.1 | (2.4) | (1.1) | (2.8) | (4.0) | (2.9) | (3.0) | (0.3) | 1.7 | 0.5 | (0.8) | (2.8) | (2.1) | (1.2) | (2.3) | (3.3) | 1.3 | (1.7) | (2.4) | (2.2) | (0.8) | 1.6 | (2.1) | (0.7) | (2.0) | (0.3) | (0.5) | (1.1) | (1.1) | (0.2) | (2.6) | (2.3) | (3.1) | (17.6) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | (0.0) | 0.3 | (0.2) | 0.1 | 0.0 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | (0.4) | (0.6) | (1.9) | (1.7) | 0.4 | (2.6) | (1.0) | (2.8) | (3.9) | (2.7) | (2.9) | (0.2) | 1.7 | 0.6 | (0.7) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | (0.1) | 0.1 | 0.2 | (0.0) | (0.1) | 0.1 | 0.3 | 0.2 | 0.1 | (0.1) | - | 0.0 | - | 0.0 | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | (0.0) | 0.0 | - | - |
| Net Income From Continuing Ops | (0.9) | (0.8) | (1.3) | (0.6) | (1.5) | (1.2) | 0.4 | (2.6) | (1.0) | (2.8) | (4.1) | (2.7) | (2.8) | (0.3) | 1.5 | 0.4 | (0.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.8) | (1.2) | (0.5) | 0.2 | (2.7) | (4.6) | (1.3) | (3.2) | (1.5) | (3.3) | (4.1) | (2.7) | (2.8) | (0.3) | 1.5 | 0.4 | (0.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.8) | (1.2) | (0.5) | 0.2 | (2.7) | (4.6) | (1.3) | (3.2) | (1.5) | (3.3) | (4.1) | (2.7) | (2.8) | (0.3) | 1.5 | 0.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.8) | (1.2) | (0.5) | 0.2 | (2.7) | (4.6) | (1.3) | (3.2) | (1.5) | (3.3) | (4.1) | (2.7) | (2.8) | (0.3) | 1.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.06) | (0.08) | - | 0.01 | (0.19) | (0.32) | - | (0.38) | (0.21) | (0.47) | - | (0.40) | (0.42) | 0.00 | - | 0.00 | 0.00 | (0.02) | - | (0.01) | (0.02) | (0.03) | - | (0.02) | (0.03) | (0.02) | - | 0.02 | (0.02) | (0.01) | - | 0.00 | (0.01) | (0.01) | - | (0.01) | (0.05) | (0.10) | - | (0.32) |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.00 | - | - | ||||||||||||||||||||||
| Shares Basic | 15.1 | 15.1 | - | 15.0 | 14.6 | 14.2 | - | 8.4 | 7.1 | 6.9 | - | 6.7 | 6.6 | 162.5 | - | 162.5 | 162.4 | 160.4 | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 174.5 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | (1.4) | (0.6) | (1.4) | (1.2) | 0.6 | (2.3) | (1.1) | (2.8) | (3.9) | (2.8) | (2.9) | (0.2) | 1.9 | 0.6 | (0.7) | (2.7) | (1.9) | (1.0) | (2.0) | (3.0) | 1.6 | (1.4) | (2.1) | (1.9) | (0.3) | 2.0 | (2.0) | (0.4) | (1.5) | (0.2) | (0.3) | (0.9) | (0.9) | 0.1 | (2.2) | (1.8) | (2.4) | (16.4) |
| EBIT | (0.9) | (0.9) | (1.3) | (0.6) | (1.4) | (1.2) | 0.1 | (2.4) | (1.1) | (2.8) | (4.0) | (2.9) | (3.0) | (0.3) | 1.7 | 0.5 | (0.8) | (2.8) | (2.1) | |||||||||||||||||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.9 | 3.6 | 4.7 | 4.5 | 4.8 | 3.7 | 3.6 | 3.4 | 3.5 | 3.9 | 4.2 | 4.6 | 5.6 | 7.1 | 8.7 | 8.6 |
| Depreciation & Amortization | - | 0.0 | 0.5 | 0.4 | 0.6 | 1.0 | 1.1 | 1.2 | 1.0 | 1.5 | 4.5 | 3.1 | 6.9 | 10.0 | 2.8 | 1.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | 0.0 | 1.6 | 0.5 | 0.0 | 3.2 | 5.1 | 2.1 | 1.8 | - | - | - | - | - | - |
| Total Operating Expenses | 3.7 | 4.6 | 6.2 | 33.4 | 27.1 | 14.4 | 12.8 | 9.2 | 10.6 | 12.7 | 38.2 | 22.6 | 300.6 | 129.3 | 75.6 | 43.5 |
| (73.8) |
| (32.3) |
| Interest Expense | - | - | - | - | - | - | - | - | - | 0.5 | 0.1 | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | (0.0) | 0.2 | 0.3 | (0.2) | (0.2) | (0.3) | 0.0 | (0.0) | (4.3) | 4.8 | 3.5 | (0.2) | 3.2 | 9.0 | 0.4 |
| Pre-Tax Income | - | (4.6) | (6.0) | (9.8) | (1.6) | (9.0) | (5.4) | (1.9) | (3.9) | (10.7) | (25.4) | (18.8) | (290.1) | (100.0) | (64.8) | (31.8) |
| 1.4 |
| Net Income From Continuing Ops | (3.6) | (4.6) | (6.0) | (9.9) | (2.1) | (9.1) | (5.4) | (1.9) | (3.9) | (10.7) | - | - | - | - | (62.7) | (33.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.4) | (7.6) | (9.2) | (9.9) | (2.1) | (9.1) | (5.4) | (1.9) | (3.9) | (10.7) | - | - | - | - | (62.7) | (33.3) |
| Net Income Attributable To Parent | (2.4) | (7.6) | (9.2) | (9.9) | (2.1) | (9.1) | (5.4) | (1.9) | (3.9) | (10.7) | - | - | - | - | (62.7) | (33.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.4) | (7.6) | (9.2) | (9.9) | (2.1) | (9.1) | (5.4) | (1.9) | (3.9) | (10.7) | (25.4) | (18.8) | (240.4) | (92.0) | (62.7) | (33.3) |
| EPS Diluted | - | - | - | - | (0.01) | (0.07) | - | - | - | - | - | - | - | - | (2.94) | (3.72) |
| Shares Basic | 15.1 | 14.7 | 8.5 | 6.6 | 161.9 | 131.8 | 101.1 | 94.0 | 90.5 | 81.7 | 53.0 | 45.9 | - | - | 21.3 | 8.9 |
| Shares Diluted | - | - | - | - | 161.9 | 131.8 | - | - | - | - | - | - | - | - | 21.3 | 8.9 |
| EBIT | (3.7) | (4.6) | (6.2) | (10.1) | (1.5) | (8.8) | (5.0) | (2.0) | (3.9) | (6.3) | (30.2) | (22.3) | (289.9) | (103.2) | (73.8) | (32.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.2 |
| 0.8 |
| 0.7 |
| 1.0 |
| 1.1 |
| 0.8 |
| 0.7 |
| 0.9 |
| 1.1 |
| 0.9 |
| 0.7 |
| 0.9 |
| 1.0 |
| 0.7 |
| 0.9 |
| 1.0 |
| 1.2 |
| 0.9 |
| 1.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.3 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.7 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.0 |
| (0.1) |
| 0.0 |
| 3.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.5 |
| 3.2 |
| 0.2 |
| 1.2 |
| 0.3 |
| 1.0 |
| 0.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 4.6 |
| 3.1 |
| 3.4 |
| 3.5 |
| 4.5 |
| 0.6 |
| 3.6 |
| 4.4 |
| 4.1 |
| 4.5 |
| 0.3 |
| 2.1 |
| 2.4 |
| 3.6 |
| 2.1 |
| 2.2 |
| 2.7 |
| 2.7 |
| 2.0 |
| 4.2 |
| 3.8 |
| 5.1 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.1) |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 1.4 |
| (0.6) |
| (1.3) |
| (3.9) |
| 1.8 |
| 0.8 |
| (3.2) |
| (2.1) |
| (1.3) |
| (2.3) |
| (3.3) |
| 1.2 |
| (1.8) |
| (2.5) |
| (2.4) |
| (0.8) |
| 1.6 |
| (2.0) |
| (0.7) |
| (2.0) |
| (0.3) |
| (0.5) |
| (1.1) |
| 0.3 |
| (0.8) |
| (3.9) |
| (6.3) |
| (1.3) |
| (16.8) |
| (3.2) |
| (2.1) |
| (1.3) |
| (2.3) |
| (3.3) |
| 1.6 |
| (1.8) |
| (2.9) |
| (2.4) |
| (0.8) |
| 1.6 |
| (2.0) |
| (0.7) |
| (2.0) |
| (0.3) |
| (0.5) |
| (1.1) |
| - |
| (0.8) |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.2) |
| (2.1) |
| (1.3) |
| (2.3) |
| (3.3) |
| 1.2 |
| (1.8) |
| (2.5) |
| (2.4) |
| (1.1) |
| 1.6 |
| (1.7) |
| (0.7) |
| (2.0) |
| (0.3) |
| (0.5) |
| (1.1) |
| - |
| (0.8) |
| (3.9) |
| - |
| - |
| - |
| (0.8) |
| (3.2) |
| (2.1) |
| (1.3) |
| (2.3) |
| (3.3) |
| 1.2 |
| (1.8) |
| (2.5) |
| (2.4) |
| (1.1) |
| 1.6 |
| (1.7) |
| (0.7) |
| (2.0) |
| (0.3) |
| (0.5) |
| (1.1) |
| - |
| (0.8) |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| (0.8) |
| (3.2) |
| (2.1) |
| (1.3) |
| (2.3) |
| (3.3) |
| 1.2 |
| (1.8) |
| (2.5) |
| (2.4) |
| (1.1) |
| 1.6 |
| (1.7) |
| (0.7) |
| (2.0) |
| (0.3) |
| (0.5) |
| (1.1) |
| 0.3 |
| (0.8) |
| (3.9) |
| (6.3) |
| (1.3) |
| (16.8) |
| - |
| (0.01) |
| - |
| - |
| - |
| (0.02) |
| - |
| - |
| - |
| 0.02 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.3 |
| 124.1 |
| 107.2 |
| - |
| 104.8 |
| 97.1 |
| 95.8 |
| - |
| 95.3 |
| 93.7 |
| 91.7 |
| - |
| 91.1 |
| 89.6 |
| 89.4 |
| - |
| 88.9 |
| 82.8 |
| 65.9 |
| - |
| 53.0 |
| - |
| 143.3 |
| - |
| - |
| - |
| 104.8 |
| 102.4 |
| - |
| - |
| 99.5 |
| 97.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (2.3) |
| (3.3) |
| 1.3 |
| (1.7) |
| (2.4) |
| (2.2) |
| (0.8) |
| 1.6 |
| (2.1) |
| (0.7) |
| (2.0) |
| (0.3) |
| (0.5) |
| (1.1) |
| (1.1) |
| (0.2) |
| (2.6) |
| (2.3) |
| (3.1) |
| (17.6) |