| (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 | 0.0 | 0.5 | 2.5 | 2.3 | 2.1 | 2.5 | 2.6 | 2.0 | 2.4 | 2.3 | 2.6 | 2.6 | 2.4 | 2.8 | 2.6 | 2.5 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 5.3 | 7.4 | 9.5 | 9.8 | 10.9 | 13.4 | 11.4 | 0.1 | 0.2 |
| Cost of Revenue | 4.6 | 6.3 | 8.2 | 8.4 | 9.7 | 11.1 | 9.7 | 0.1 | (0.2) |
| Gross Profit | 0.7 | 1.1 | 1.3 | 1.3 | 1.3 | 2.3 | 1.7 | 0.1 | 0.4 |
| Operating Expenses | |||||||||
| Research & Development | 0.1 | 0.1 | 0.0 | 0.1 | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (2.9) | (3.0) | (1.6) | (2.6) | (0.3) | 1.1 | 1.3 | (0.3) | 0.1 |
| Non-Operating | |||||||||
| Interest Income | 0.1 | 0.1 | 0.1 | 0.1 | - | - | (0.0) | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 0.0 | 0.0 | (0.0) | (0.0) | (0.1) | (0.3) | - | 0.0 | (0.0) |
| Net Income From Continuing Ops | (2.9) | (3.0) | (1.6) | 2.6 | |||||
| Per Share | |||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (1.20) | - | (0.09) | (0.17) | - | ||||
| Supplementary Data | |||||||||
| EBITDA | - | (2.9) | (1.5) | (2.5) | (0.2) | 1.1 | 1.4 | (0.2) | 0.1 |
| EBIT | (2.9) | (3.0) | (1.6) | (2.6) | (0.3) | ||||
| 3.0 |
| 3.2 |
| 3.6 |
| 3.1 |
| 3.4 |
| 4.1 |
| 3.1 |
| 1.1 |
| 3.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.1 |
| 0.1 |
| - |
| Cost of Revenue | 0.0 | 0.5 | 2.2 | 1.9 | 1.8 | 2.2 | 2.3 | 1.7 | 2.0 | 2.0 | 2.2 | 2.2 | 2.0 | 2.5 | 2.3 | 2.2 | 2.7 | 2.7 | 2.9 | 2.6 | 2.9 | 3.7 | 2.6 | 0.9 | 2.4 | 0.1 | 0.0 | 0.0 | (0.0) | (0.2) | (0.1) | 0.1 | (0.0) |
| Gross Profit | (0.0) | (0.0) | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.7 | 0.5 | 0.6 | 0.4 | 0.5 | 0.2 | 0.7 | (0.0) | 0.0 | 0.0 | 0.0 | - | 0.2 | 0.0 | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | 0.1 | 0.0 | 0.6 | 0.6 | 0.5 | 0.5 | 1.2 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | 0.3 | 0.2 | 0.4 | 0.5 | 0.4 | 0.2 | 0.8 | 0.6 | 0.3 | (2.0) | 3.1 | 0.8 | 0.5 | 0.5 | 0.4 | 0.5 | 0.4 | ||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 0.6 | 1.1 | 1.2 | 1.2 | 1.1 | 2.7 | 2.1 | 0.8 | (0.6) | - | - | - | - | - | - | - | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (0.5) | (1.0) | (0.7) | (0.6) | (0.6) | (0.4) | (1.3) | 0.3 | (0.1) | 0.3 | (2.5) | (0.3) | (0.1) | (0.1) | (0.1) | (0.1) | 0.0 | 0.2 | 0.4 | 0.1 | 0.3 | (0.0) | 0.2 | (0.0) | 1.1 | (0.1) | (0.1) | (0.1) | (0.1) | - | (0.1) | (0.0) | - |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.7 | 0.5 | 0.7 | 0.2 | - | - | - | - | - | - | - | - | ||||||||||||||||
| Pre-Tax Income | (0.5) | (1.0) | (0.7) | (0.6) | (0.6) | (0.4) | (1.3) | 0.3 | (0.1) | 0.3 | (2.5) | (0.3) | (0.1) | (0.1) | (0.1) | (0.1) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | (0.0) | (0.1) | 0.1 | 0.0 | (0.0) | (0.1) | 0.0 | (0.0) | 0.0 | (0.5) | 0.1 | 0.1 | 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) | (1.0) | (0.7) | (0.6) | (0.6) | (0.3) | (1.3) | 0.2 | (0.1) | 5.4 | (2.6) | (0.3) | 0.1 | (0.1) | (0.1) | (0.1) | (0.0) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (0.5) | (1.0) | (0.7) | (0.6) | (0.6) | (0.3) | (1.3) | 0.2 | (0.1) | 5.4 | (2.6) | (0.3) | 0.1 | (0.1) | (0.1) | (0.1) | (0.0) | ||||||||||||||||
| Net Income Attributable To Parent | (0.5) | (1.0) | (0.7) | (0.6) | (0.6) | (0.3) | (1.3) | 0.2 | (0.1) | 0.3 | (2.6) | (0.3) | (0.1) | (0.2) | (0.1) | (0.1) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (0.5) | (1.0) | (0.7) | (0.6) | (0.6) | (0.3) | (1.3) | 0.2 | (0.1) | 0.3 | (2.6) | (0.3) | (0.1) | (0.2) | (0.1) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.23) | - | (0.40) | (0.34) | (0.35) | - | (0.75) | 0.11 | (0.01) | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Shares Diluted | 2.4 | - | 1.8 | 1.8 | 1.8 | - | 1.8 | 1.8 | 17.7 | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | (0.5) | - | - | - | (0.6) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 1.1 | - | - | - | (0.0) | - | - | - | - |
| EBIT | (0.5) | (1.0) | (0.7) | (0.6) | (0.6) | (0.4) | (1.3) | 0.3 | (0.1) | 0.3 | (2.5) | (0.3) | (0.1) | (0.1) | (0.1) | (0.1) | 0.0 | 0.2 | 0.4 | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1.2 | 1.7 | 2.0 | 0.6 | - | - | - | - | - |
| General & Administrative | 1.5 | 1.5 | 1.8 | 2.4 | 1.7 | 1.3 | 1.3 | 0.4 | (0.2) |
| Depreciation & Amortization | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.0 | 4.5 | 4.9 | (4.4) | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | 0.4 | 2.1 | 0.5 | - | - | - | 0.0 | (0.0) |
| Pre-Tax Income | (2.9) | (3.0) | (1.6) | (2.6) | (0.3) | 1.0 | - | - | - |
| (0.4) |
| 0.8 |
| 1.1 |
| (0.2) |
| 0.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (2.9) | (3.0) | (1.6) | 2.6 | (0.4) | 0.8 | 1.1 | (0.2) | 0.0 |
| Net Income Attributable To Parent | (2.9) | (3.0) | (1.6) | (2.6) | (0.4) | 0.8 | 1.1 | (0.2) | 0.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.9) | (3.0) | (1.6) | (2.6) | (0.4) | 0.8 | 1.1 | (0.2) | 0.0 |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 2.4 | - | 17.8 | 15.9 | - | - | - | - | - |
| 1.1 |
| 1.3 |
| (0.3) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| (0.1) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.3 |
| 0.0 |
| (0.3) |
| 0.9 |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.3 |
| 0.0 |
| (0.3) |
| 0.9 |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.3 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.0 |
| 0.3 |
| (0.2) |
| 0.2 |
| (0.0) |
| 1.1 |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.0 |
| 0.3 |
| (0.2) |
| 0.2 |
| (0.0) |
| 1.1 |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.3 |
| (0.0) |
| 0.2 |
| (0.0) |
| 1.1 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| (0.1) |
| (0.0) |
| - |