| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 4.0 | 3.9 | 3.9 | 3.7 | 3.6 | 3.3 | 3.2 | 3.2 | 3.0 | 2.9 | 3.0 | 2.7 | 2.5 | 2.4 | 2.1 | 2.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 15.5 | 13.8 | 12.1 | 9.6 | 7.7 | 3.4 | 1.4 | 0.4 | - | - | - | - |
| Cost of Revenue | 2.9 | 3.2 | 3.7 | 4.2 | 3.1 | 2.1 | 0.9 | 0.3 | - | - | - | - |
| Gross Profit | 12.5 | 10.6 | 8.4 | 5.4 | 4.6 | 1.3 | 0.5 | 0.1 | - | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | 2.5 | 2.2 | 2.6 | 3.2 | 2.7 | 2.1 | 1.4 | 1.3 | 1.8 | 1.1 | 1.1 | 0.8 |
| Selling General & Administrative | 9.9 | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 0.1 | (2.4) | (8.8) | (15.4) | (16.7) | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 3.4 | 3.3 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (4.0) | (8.4) | ||||||||||
| Per Share | ||||||||||||
| EPS Basic | (0.17) | (0.56) | (1.66) | (2.26) | (0.67) | (0.44) | - | - | - | - | - | - |
| EPS Diluted | (0.17) | (0.56) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | - | (2.4) | (8.8) | (15.4) | (16.7) | - | - | - | - | - | - | - |
| EBIT | 0.1 | (2.4) | (8.8) | |||||||||
| 1.9 |
| 1.8 |
| 1.8 |
| 1.2 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 0.7 | 0.7 | 0.8 | 0.7 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 0.9 | 1.1 | 1.2 | 1.1 | 1.1 | 0.8 | 0.7 | 1.1 | 0.7 | 0.6 | 0.4 | 0.9 | 0.6 | 0.2 | 0.6 | 0.1 | 0.1 | 0.2 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 3.3 | 3.2 | 3.1 | 3.0 | 2.8 | 2.5 | 2.4 | 2.3 | 2.2 | 2.0 | 1.9 | 1.5 | 1.4 | 1.3 | 1.2 | 1.4 | 0.8 | 1.1 | 1.2 | 0.7 | 0.1 | 0.1 | 0.3 | (0.2) | 0.3 | 0.2 | 0.2 | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.7 | 0.5 | 0.7 | 0.7 | 0.7 | 0.9 | 0.8 | 0.8 | 0.6 | 0.9 | 0.6 | 0.6 | 0.6 | 0.7 | 0.4 | 0.4 | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.7 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | - |
| Selling General & Administrative | 2.2 | 2.3 | 2.1 | 3.3 | 2.4 | 2.2 | 3.0 | 4.6 | 3.0 | 3.5 | 3.5 | 4.3 | 4.4 | 4.5 | 4.5 | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | 4.8 | 4.9 | 4.9 | 5.9 | 4.7 | |||||||||||||||||||||||
| 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 | 2.8 | 2.9 | 2.8 | 3.8 | 2.9 | 2.8 | 3.5 | 5.3 | 3.4 | 4.2 | 4.2 | 5.0 | 5.2 | 5.3 | 5.3 | 5.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.4 | 0.3 | 0.3 | (0.9) | (0.2) | (0.3) | (1.1) | (3.0) | (1.3) | (2.2) | (2.3) | (3.5) | (3.8) | (4.0) | (4.1) | - | (4.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.8 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | - | 0.0 | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.0) | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | (0.2) | 0.0 | 0.0 | (0.1) | 0.0 | - | (0.1) | 0.0 | - | (0.9) | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | (0.7) | (0.7) | (0.7) | (1.9) | (1.2) | (1.6) | (3.7) | (4.2) | (2.8) | (3.7) | (3.4) | (4.7) | (4.5) | (4.7) | (4.8) | (5.6) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.7) | (0.7) | (0.7) | (1.9) | (1.2) | (1.6) | (3.7) | (4.2) | (2.8) | (3.7) | (3.4) | (4.7) | (4.5) | (4.7) | (4.8) | (5.6) | (7.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.7) | (0.7) | (0.7) | (1.9) | (1.2) | (1.6) | (3.7) | (4.2) | (2.8) | (3.7) | (3.4) | (4.7) | (4.5) | (4.7) | (4.8) | (5.6) | (7.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.7) | (0.7) | (0.7) | (1.9) | (1.2) | (1.6) | (3.7) | (4.2) | (2.8) | (3.7) | (3.4) | (4.7) | (4.5) | (4.7) | (4.8) | (5.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1.1) | (0.8) | (0.8) | (2.0) | (1.3) | (1.7) | (6.9) | (4.4) | (3.0) | (3.9) | (3.6) | (4.9) | (4.7) | (4.9) | (5.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.04) | (0.03) | (0.03) | - | (0.05) | (0.07) | (0.49) | - | (0.34) | (0.44) | (0.41) | - | (0.55) | (0.57) | (0.10) | - | (0.15) | (0.26) | (0.15) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.04) | (0.03) | (0.03) | - | (0.05) | (0.07) | (0.49) | - | (0.34) | (0.44) | (0.41) | - | (0.55) | (0.57) | (0.10) | - | - | - | ||||||||||||||||||||||
| Shares Basic | 27.6 | 26.8 | 26.3 | - | 24.2 | 22.5 | 14.2 | - | 9.0 | 8.8 | 8.8 | - | 8.7 | 8.6 | 51.4 | - | 49.2 | 42.9 | ||||||||||||||||||||||
| Shares Diluted | 27.6 | 26.8 | 26.3 | - | 24.2 | 22.5 | 14.2 | - | 9.0 | 8.8 | 8.8 | - | 8.7 | 8.6 | 51.4 | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | 0.3 | - | (0.2) | - | (1.1) | (3.0) | (1.3) | (2.2) | (2.3) | (3.5) | (3.8) | (4.0) | (4.1) | - | (4.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 0.4 | 0.3 | 0.3 | (0.9) | (0.2) | (0.3) | (1.1) | (3.0) | (1.3) | (2.2) | (2.3) | (3.5) | (3.8) | (4.0) | (4.1) | - | (4.7) | - | - | |||||||||||||||||||||
| 10.9 |
| 14.6 |
| 17.6 |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | 19.8 | 12.6 | 10.1 | 7.3 | 6.0 | 4.8 | 4.0 | 0.9 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 12.4 | 13.0 | 17.2 | 20.9 | 21.3 | 14.6 | 11.4 | 8.7 | 7.7 | 5.9 | 5.1 | 1.7 |
| 3.0 |
| 1.8 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | (0.1) | (0.1) | (0.1) | 0.0 | 0.0 | (0.0) | - | - | - | - | - |
| Pre-Tax Income | (4.0) | (8.4) | (14.1) | (18.7) | (29.1) | (15.5) | (11.1) | (8.6) | (8.6) | - | - | - |
| (14.1) |
| (18.7) |
| (29.1) |
| (15.5) |
| (11.1) |
| (8.6) |
| (8.6) |
| (7.8) |
| (5.2) |
| (1.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4.0) | (8.4) | (14.1) | (18.7) | (29.1) | (15.5) | (11.1) | (8.6) | (8.6) | (7.8) | (5.2) | (1.7) |
| Net Income Attributable To Parent | (4.0) | (8.4) | (14.1) | (18.7) | (29.1) | (15.5) | (11.1) | (8.6) | (8.6) | (7.8) | (5.2) | (1.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.7 | 0.5 | 0.8 | 0.9 | 1.1 | 1.0 | 0.3 | - | - | - | - | - |
| Net Income To Common Shareholders | (4.7) | (11.9) | (14.9) | (19.5) | (30.2) | (16.5) | (11.3) | (8.6) | (8.6) | (7.8) | (5.2) | (1.7) |
| (1.66) |
| (2.26) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 27.6 | 21.5 | 9.0 | 8.7 | 45.4 | 37.5 | - | - | - | - | - | - |
| Shares Diluted | 27.6 | 21.5 | 9.0 | 8.7 | - | - | - | - | - | - | - | - |
| (15.4) |
| (16.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 3.6 |
| 3.4 |
| 3.3 |
| 2.6 |
| 3.2 |
| 3.8 |
| 2.2 |
| 2.0 |
| 2.1 |
| 1.5 |
| 1.9 |
| 1.9 |
| 2.1 |
| 2.1 |
| 1.7 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.9 |
| 1.2 |
| 0.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 6.3 |
| 4.2 |
| 4.0 |
| 4.0 |
| 3.0 |
| 3.6 |
| 4.3 |
| 2.6 |
| 2.2 |
| 2.3 |
| 1.7 |
| 2.3 |
| 2.3 |
| 2.4 |
| 2.8 |
| 2.1 |
| 1.5 |
| 1.4 |
| 1.5 |
| 2.2 |
| 1.4 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.0 |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.1) |
| (10.8) |
| (5.7) |
| (5.5) |
| (3.9) |
| (3.0) |
| (3.2) |
| (4.6) |
| (2.4) |
| (2.0) |
| (2.1) |
| (1.8) |
| (2.2) |
| (2.2) |
| (2.4) |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.8) |
| (5.7) |
| (5.5) |
| (3.9) |
| (3.0) |
| (3.2) |
| (4.6) |
| (2.4) |
| (2.0) |
| (2.1) |
| (1.8) |
| (2.2) |
| (2.2) |
| (2.4) |
| (2.8) |
| (2.1) |
| (1.5) |
| (2.3) |
| (1.8) |
| (2.6) |
| (2.3) |
| (1.0) |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.8) |
| (5.7) |
| (5.5) |
| (3.9) |
| (3.0) |
| (3.2) |
| (4.6) |
| (2.4) |
| (2.0) |
| (2.1) |
| (1.8) |
| (2.2) |
| (2.2) |
| (2.4) |
| (2.8) |
| (2.1) |
| (1.5) |
| (2.3) |
| (1.8) |
| (2.6) |
| (2.3) |
| (1.0) |
| (2.9) |
| (7.1) |
| (10.8) |
| (5.7) |
| (5.5) |
| (3.9) |
| (3.0) |
| (3.2) |
| (4.6) |
| (2.4) |
| (2.0) |
| (2.1) |
| (1.8) |
| (2.2) |
| (2.2) |
| (2.4) |
| (2.8) |
| (2.1) |
| (1.5) |
| (2.3) |
| (1.8) |
| (2.6) |
| (2.3) |
| (1.0) |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.8) |
| (7.3) |
| (11.0) |
| 5.9 |
| (5.8) |
| (4.1) |
| (3.2) |
| (3.4) |
| (4.8) |
| (2.4) |
| (2.0) |
| (2.1) |
| (1.8) |
| (2.2) |
| (2.2) |
| (2.4) |
| (2.8) |
| (2.1) |
| (1.5) |
| (2.3) |
| (1.8) |
| (2.6) |
| (2.3) |
| (1.0) |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |