| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | - | 0.0 | - | - | 0.2 | 0.6 | 1.0 | 0.0 | 0.0 | 0.0 | - | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (13.5) | (13.1) | (0.3) | (0.1) | (0.0) | 0.2 | 0.6 | (0.6) | (0.6) | (0.5) | (0.7) | (0.4) |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | (0.3) | (0.5) | (0.0) |
| Interest Expense | 0.2 | 0.2 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (31.6) | (31.8) | ||||||||||
| Per Share | ||||||||||||
| EPS Basic | (0.67) | (1.23) | (0.02) | (0.02) | 0.04 | 0.04 | 0.02 | (0.04) | - | - | - | - |
| EPS Diluted | (0.67) | (1.23) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | (13.5) | (13.1) | (0.3) | (0.1) | (0.0) | 0.2 | 0.6 | (0.6) | (0.6) | (0.5) | (0.7) | - |
| EBIT | (13.5) | (13.1) | ||||||||||
| 0.1 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 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 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.5 | 12.7 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.5) | (12.7) | (0.2) | (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) | 0.3 | 0.1 | (0.1) | (0.1) | 0.9 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.1) | (0.0) | (0.2) | (0.2) | (0.1) | (0.1) |
| Interest Expense | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.7 | (15.3) | (3.4) | (0.1) | 0.1 | (0.1) | (0.1) | (0.0) | (0.1) | (0.1) | (0.0) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.2 | (28.0) | (3.6) | (0.1) | (0.0) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) | (0.2) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.2 | (28.0) | (3.6) | (0.1) | (0.0) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) | (0.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.2 | (28.0) | (3.6) | (0.1) | (0.0) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.2 | (28.0) | (3.6) | (0.1) | (0.0) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.00 | - | (0.16) | (0.01) | 0.00 | - | (0.01) | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | (0.01) | (0.01) | - | 0.14 | (0.01) | (0.01) | - | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | - | (0.16) | (0.01) | 0.00 | - | (0.01) | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | (0.01) | - | - | ||||||||||||||||||||||
| Shares Basic | 46.9 | - | 22.0 | 21.7 | 21.7 | - | 21.7 | 21.7 | 21.7 | - | 21.7 | 21.7 | 21.7 | - | 21.7 | 21.7 | 21.7 | - | ||||||||||||||||||||||
| Shares Diluted | 46.9 | - | 22.0 | 21.7 | 26.0 | - | 21.7 | 21.7 | 21.7 | - | 21.7 | 21.7 | 21.7 | - | 21.7 | 21.7 | 21.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.5) | (12.7) | (0.2) | (0.1) | (0.1) | - | - | (0.1) | (0.1) | - | - | - | - | - | - | - | - | 0.3 | 0.1 | (0.1) | (0.1) | 0.9 | (0.1) | (0.1) | (0.1) | - | (0.1) | - | (0.2) | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - |
| EBIT | (0.5) | (12.7) | (0.2) | (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) | 0.3 | 0.1 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 13.6 | 13.1 | 0.3 | 0.1 | 0.3 | 0.4 | 0.4 | 0.6 | 0.6 | 0.5 | 0.7 | 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.3 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | (0.0) | (0.0) | (0.1) | (0.1) | - | - | - | - |
| Other Non-Operating Income | (18.1) | (18.7) | (0.3) | (0.3) | (0.7) | (1.0) | (0.3) | (0.3) | 0.0 | (0.3) | - | - |
| Pre-Tax Income | - | (31.8) | (0.5) | (0.4) | - | - | - | - | - | - | - | (0.4) |
| (0.5) |
| (0.4) |
| (0.8) |
| (0.8) |
| 0.4 |
| (0.9) |
| (0.6) |
| (0.8) |
| (1.1) |
| (0.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (31.6) | (31.8) | (0.5) | (0.4) | (0.8) | (0.8) | 0.4 | (0.9) | (0.6) | (0.8) | (1.1) | (0.4) |
| Net Income Attributable To Parent | (31.6) | (31.8) | (0.5) | (0.4) | (0.8) | (0.8) | 0.4 | (0.9) | (0.5) | (0.8) | (1.1) | (0.4) |
| Less: Minority Interest | - | - | - | - | - | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (31.6) | (31.8) | (0.5) | (0.4) | (0.8) | (0.8) | 0.4 | (0.9) | (0.5) | (0.8) | (1.1) | (0.4) |
| (0.02) |
| (0.02) |
| 0.04 |
| 0.04 |
| 0.02 |
| (0.04) |
| - |
| - |
| - |
| - |
| Shares Basic | 46.9 | 25.7 | 21.7 | 21.7 | 21.7 | 21.7 | 21.7 | 21.6 | - | - | - | - |
| Shares Diluted | 46.9 | 25.7 | 21.7 | 21.7 | 21.7 | 21.7 | 24.9 | 21.7 | - | - | - | - |
| (0.3) |
| (0.1) |
| (0.0) |
| 0.2 |
| 0.6 |
| (0.6) |
| (0.6) |
| (0.5) |
| (0.7) |
| (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 |
| 0.1 |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 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 |
| 0.1 |
| 0.0 |
| 0.2 |
| - |
| - |
| - |
| (0.0) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| 3.0 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| 0.1 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| 0.2 |
| 0.1 |
| (0.2) |
| (0.0) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| 3.1 |
| (0.2) |
| (0.2) |
| 0.9 |
| (0.3) |
| 0.0 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| 3.1 |
| (0.2) |
| (0.2) |
| 0.9 |
| (0.3) |
| 0.0 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.2) |
| (3.6) |
| 3.1 |
| (0.2) |
| (0.2) |
| 0.9 |
| (0.3) |
| 0.0 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.3) |
| (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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.2) |
| (3.6) |
| 3.1 |
| (0.2) |
| (0.2) |
| 0.9 |
| (0.3) |
| 0.0 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.3) |
| 0.13 |
| - |
| - |
| - |
| (0.01) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| 21.7 |
| 21.7 |
| - |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| 21.6 |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| 0.9 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.1) |