| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | 0.1 | 0.0 | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - |
| Cost of Revenue | - | - | 0.1 | 0.0 | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - |
| Gross Profit | - | - | 0.0 | 0.0 | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 0.4 | 0.4 | 0.3 | 0.5 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.4 | 0.4 | 0.3 | 0.4 | 0.2 | 0.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (1.6) | (1.5) | (1.6) | (1.5) | (2.1) | (1.8) | (1.8) | (1.7) | (2.0) | (1.3) | (1.3) | (1.5) | (1.2) | (0.6) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | (0.12) | - | (0.15) | (0.15) | (0.21) | - | (0.22) | (0.20) | (0.26) | - | (0.21) | (0.24) | (0.27) | - | (0.16) | (0.17) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (1.6) | - | - | - | (2.1) | - | - | - | (2.0) | - | - | - | (1.2) | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | - | 0.1 | - | 0.1 | 0.0 | - |
| Cost of Revenue | - | 0.1 | - | 0.0 | 0.0 | - |
| Gross Profit | - | 0.0 | - | 0.1 | 0.0 | - |
| Operating Expenses | ||||||
| Research & Development | 1.7 | 1.8 | 2.2 | 1.4 | 0.6 | 0.0 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (6.2) | (6.6) | (7.2) | (5.4) | (2.5) | (0.6) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | - | - | - | - |
| Net Income From Continuing Ops | (6.1) | (6.5) | (7.0) | (5.4) | (2.8) | (0.6) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.47) | (0.63) | (0.85) | (0.89) | (0.70) | (14.00) |
| EPS Diluted | (0.47) | (0.63) | (0.85) | (0.89) | (0.70) | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | (6.6) | (7.2) | (5.4) | (2.5) | - |
| EBIT | (6.2) | (6.6) | (7.2) | (5.4) | (2.5) | (0.6) |
| 0.1 |
| 0.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.2 | 1.1 | 1.2 | 1.0 | 1.5 | 1.2 | 1.3 | 1.2 | 1.4 | 0.9 | 1.0 | 1.3 | 0.8 | 0.4 | 0.6 | 0.6 | 0.2 |
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.6 | 1.5 | 1.6 | 1.5 | 2.1 | 1.8 | 1.8 | 1.7 | 2.0 | 1.3 | 1.4 | 1.5 | 1.2 | 0.6 | 0.6 | 0.7 | 0.6 |
| (0.6) |
| (0.7) |
| (0.6) |
| - |
| Interest 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | (1.6) | (1.5) | (1.6) | (1.4) | (2.0) | (1.7) | (1.8) | (1.6) | (1.9) | (1.3) | (1.3) | (1.5) | (1.3) | (0.7) | (0.8) | (0.8) | (0.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.6) | (1.5) | (1.6) | (1.4) | (2.0) | (1.7) | (1.8) | (1.6) | (1.9) | (1.3) | (1.3) | (1.5) | (1.3) | (0.7) | (0.8) | (0.8) | (0.6) |
| Net Income Attributable To Parent | (1.6) | (1.5) | (1.6) | (1.4) | (2.0) | (1.7) | (1.8) | (1.6) | (1.9) | (1.3) | (1.3) | (1.5) | (1.3) | (0.7) | (0.8) | (0.8) | (0.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.6) | (1.5) | (1.6) | (1.4) | (2.0) | (1.7) | (1.8) | (1.6) | (1.9) | (1.3) | (1.3) | (1.5) | (1.3) | (0.7) | (0.8) | (0.8) | (0.6) |
| (0.12) |
| EPS Diluted | (0.12) | - | (0.15) | (0.15) | (0.21) | - | (0.22) | (0.20) | (0.26) | - | (0.21) | (0.24) | (0.27) | - | (0.16) | (0.17) | - |
| Shares Basic | 12.9 | - | 10.4 | 9.7 | 9.7 | - | 8.1 | 8.1 | 7.4 | - | 6.1 | 6.1 | 4.8 | - | 4.8 | 4.6 | 4.6 |
| Shares Diluted | 12.9 | - | 10.4 | 9.7 | 9.7 | - | 8.1 | 8.1 | 7.4 | - | 6.1 | 6.1 | 4.8 | - | 4.8 | 4.6 | - |
| - |
| EBIT | (1.6) | (1.5) | (1.6) | (1.5) | (2.1) | (1.8) | (1.8) | (1.7) | (2.0) | (1.3) | (1.3) | (1.5) | (1.2) | (0.6) | (0.6) | (0.7) | (0.6) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 4.5 | 4.8 | 5.0 | 4.0 | 1.9 | 0.3 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 6.2 | 6.6 | 7.2 | 5.4 | 2.5 | 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.1 | 0.1 | 0.2 | 0.0 | (0.3) | (0.0) |
| Pre-Tax Income | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (6.1) | (6.5) | (7.0) | (5.4) | (2.8) | (0.6) |
| Net Income Attributable To Parent | (6.1) | (6.5) | (7.0) | (5.4) | (2.8) | (0.6) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | 0.0 | - | - | - |
| Net Income To Common Shareholders | (6.1) | (6.5) | (7.0) | (5.4) | (2.8) | (0.6) |
| 12.9 |
| 10.3 |
| 8.2 |
| 6.0 |
| 4.0 |
| 4.1 |
| Shares Diluted | 12.9 | 10.3 | 8.2 | 6.0 | 4.0 | - |