| (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 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (14.7) | (13.6) | (15.6) | (11.6) | (16.5) | (18.8) | (10.8) | (8.1) | (9.6) | (3.1) | (2.4) | (1.0) | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | (1.5) | 2.6 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.60) | (4.09) | (2.61) | (0.05) | 0.00 | (0.04) | - | - | - | - | - | - | - | (0.04) | (0.05) | (0.02) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | (13.1) | (15.3) | (11.4) | (16.3) | (18.5) | (10.7) | (8.1) | (9.6) | (3.1) | (2.4) | (0.9) | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 2.4 | 3.2 | 2.2 | 2.6 | 2.1 | 3.1 | 2.4 | 3.3 | 2.8 | 2.2 | 2.0 | 2.4 | 1.4 | 1.4 | 0.2 | 0.2 | 0.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (4.0) | (4.4) | (3.2) | (3.1) | (2.9) | (4.3) | (3.4) | (4.2) | (3.8) | (3.3) | (2.8) | (3.3) | (2.2) | (3.2) | (3.8) | (4.0) | (5.5) | (6.4) | (2.5) | (5.3) | (4.6) | 0.3 | (6.1) | (1.4) | (4.4) | (1.3) | (1.2) | (3.4) | (1.6) | (1.6) | (3.5) | (0.4) | 0.4 | (0.1) | (0.1) | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.3) | 0.0 | 0.0 | 1.3 | (2.1) | 1.0 | 0.4 | 0.7 | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | 0.0 | - | (0.0) | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 20.1 | (79.2) | (28.1) | 20.5 | (6.3) | (7.7) | (8.5) | (4.4) | (6.3) | (5.8) | 6.5 | (13.3) | 1.8 | - | 3.7 | 12.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | 0.0 | 0.0 | 0.0 | (3.2) | 0.4 | 0.5 | 0.7 | (0.9) | 0.0 | 3.5 | 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 | 20.1 | (79.2) | (28.1) | 20.5 | (6.3) | (7.8) | (8.1) | (3.9) | (5.6) | 5.3 | 7.4 | (16.9) | 1.8 | (12.7) | 3.7 | 12.1 | (2.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 20.1 | (79.2) | (28.1) | 20.5 | (6.3) | (7.8) | (8.1) | (3.9) | (5.6) | (5.8) | 7.4 | (16.9) | 1.8 | (12.0) | 3.7 | 12.1 | (2.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 20.1 | (79.2) | (28.1) | 20.5 | (6.3) | (7.8) | (8.1) | (3.9) | (5.6) | (5.8) | 7.4 | (16.9) | 1.8 | (12.0) | 3.7 | 12.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 20.1 | (79.2) | (28.1) | 20.5 | (6.3) | (7.8) | (8.1) | (3.9) | (5.6) | (5.8) | 7.4 | (16.9) | 1.8 | (12.0) | 3.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.48 | - | (0.03) | 0.04 | (0.42) | - | (0.02) | (0.01) | (0.02) | - | 0.02 | (0.07) | 0.01 | - | 0.02 | 0.06 | (0.02) | - | 0.02 | 0.00 | 0.04 | - | 0.00 | 0.13 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.41 | - | (0.03) | 0.03 | (0.42) | - | (0.02) | (0.01) | (0.02) | - | 0.01 | (0.07) | 0.01 | - | 0.01 | 0.05 | (0.02) | - | ||||||||||||||||||||||
| Shares Basic | 41.7 | - | 930.4 | 501.5 | 10.2 | - | 343.3 | 338.8 | 329.4 | - | 304.0 | 258.2 | 212.4 | - | 219.5 | 210.6 | 164.4 | - | ||||||||||||||||||||||
| Shares Diluted | 51.6 | - | 930.4 | 712.0 | 10.2 | - | 343.3 | 338.8 | 329.4 | - | 415.0 | 258.2 | 314.7 | - | 318.2 | 245.9 | 165.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (3.9) | - | - | - | (2.7) | - | - | - | (3.7) | - | - | - | (2.1) | - | - | - | (5.4) | - | - | - | (4.6) | - | (6.1) | (1.3) | - | (1.3) | - | - | (1.6) | - | - | (0.4) | - | - | - | - | - | - | - | - |
| EBIT | (4.0) | (4.4) | (3.2) | (3.1) | (2.9) | (4.3) | (3.4) | (4.2) | (3.8) | (3.3) | (2.8) | (3.3) | (2.2) | (3.2) | (3.8) | (4.0) | (5.5) | (6.4) | (2.5) | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 10.4 | 10.1 | 11.7 | 8.0 | 2.0 | 2.7 | 1.3 | 1.2 | 2.7 | 1.7 | 0.4 | 0.6 | 2.1 | 1.9 | 2.0 | 0.6 | 0.1 |
| Depreciation & Amortization | - | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.1) | (0.0) | 0.0 | (0.0) | (0.0) | 0.0 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | 9.1 | 3.1 | 2.4 | 1.0 | 2.7 | 3.3 | 3.9 | 1.5 | 0.8 |
| - |
| - |
| - |
| 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.0 | (0.1) | (0.2) | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (66.7) | (93.1) | (26.9) | (10.8) | 0.9 | (6.4) | 31.3 | (8.4) | (5.7) | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | (66.7) | (93.1) | (25.3) | (2.3) | 0.2 | (1.3) | (6.6) | 2.3 | 1.7 | (3.1) | (2.5) | (1.0) | (2.7) | (3.3) | (3.9) | (1.5) | (0.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (66.7) | (93.1) | (25.3) | (13.4) | 0.9 | (6.4) | (31.3) | (8.4) | (5.7) | (3.1) | (2.5) | (1.0) | (2.8) | (3.3) | (3.9) | (1.5) | (0.8) |
| Net Income Attributable To Parent | (66.7) | (93.1) | (25.3) | (13.4) | 0.9 | (6.4) | (31.3) | (8.4) | (5.7) | (3.1) | (2.5) | (1.0) | (2.8) | (3.3) | (3.9) | (1.5) | (0.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (66.7) | (93.1) | (25.3) | (13.4) | 0.9 | (6.4) | (31.3) | (8.4) | (5.7) | (3.1) | (2.5) | (1.0) | (2.8) | (3.3) | (3.9) | (1.5) | (0.8) |
| - |
| EPS Diluted | (1.29) | (4.09) | (2.61) | (0.05) | 0.00 | (0.04) | - | - | - | - | - | - | - | (0.04) | (0.05) | (0.02) | - |
| Shares Basic | 41.7 | 22.7 | 9.7 | 280.4 | 206.0 | 161.9 | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 51.6 | 22.7 | 9.7 | 280.4 | 269.8 | 161.9 | - | - | - | - | - | - | - | 82.9 | 75.7 | - | - |
| - |
| EBIT | (14.7) | (13.6) | (15.6) | (11.6) | (16.5) | (18.8) | (10.8) | (8.1) | (9.6) | (3.1) | (2.4) | (1.0) | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.2 |
| 0.4 |
| 0.8 |
| (0.3) |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 3.5 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.3 |
| 0.0 |
| - |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.1 |
| (0.1) |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| 0.1 |
| - |
| 0.0 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.5 |
| (13.3) |
| (4.1) |
| (1.8) |
| (3.3) |
| (0.6) |
| (1.6) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.2) |
| 4.0 |
| 0.0 |
| 5.8 |
| 7.3 |
| (0.3) |
| 9.3 |
| (13.3) |
| (4.2) |
| (1.8) |
| (3.3) |
| (0.6) |
| (1.6) |
| (3.0) |
| (0.4) |
| (0.4) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.2) |
| 4.0 |
| 0.0 |
| 5.8 |
| (17.5) |
| (0.3) |
| 9.3 |
| (13.3) |
| (4.2) |
| (1.8) |
| (3.3) |
| (0.6) |
| (1.6) |
| (3.0) |
| (0.4) |
| (0.4) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.3) |
| (2.9) |
| (16.2) |
| 4.0 |
| 0.0 |
| 5.8 |
| (17.5) |
| (0.3) |
| 9.3 |
| (13.3) |
| (4.2) |
| (1.8) |
| (3.3) |
| (0.6) |
| (1.6) |
| (3.0) |
| (0.4) |
| (0.4) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| (2.9) |
| (16.2) |
| 4.0 |
| 0.0 |
| 5.8 |
| (17.5) |
| (0.3) |
| 9.3 |
| (13.3) |
| (4.2) |
| (1.8) |
| (3.3) |
| (0.6) |
| (1.6) |
| (3.0) |
| (0.4) |
| (0.4) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.3) |
| 0.02 |
| 0.00 |
| 0.04 |
| - |
| 0.00 |
| 0.10 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.2 |
| 163.7 |
| 154.1 |
| - |
| 106.3 |
| 74.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.3 |
| 164.4 |
| 155.2 |
| - |
| 106.3 |
| 97.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| (4.6) |
| 0.3 |
| (6.1) |
| (1.4) |
| (4.4) |
| (1.3) |
| (1.2) |
| (3.4) |
| (1.6) |
| (1.6) |
| (3.5) |
| (0.4) |
| 0.4 |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |