| (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 | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 12.6 | 12.5 | 13.7 | 12.9 | 7.9 | 10.3 | 12.3 | 12.9 | 9.4 | 0.0 | 0.0 | (4.0) | 0.0 | 2.0 | 0.0 | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 51.6 | 46.9 | 44.9 | 48.4 | (2.0) | 0.0 | - | - | - | - | - | - | - |
| Cost of Revenue | 39.2 | 36.1 | 35.3 | 38.7 | - | - | - | - | - | - | - | - | - |
| Gross Profit | 12.4 | 10.8 | 9.6 | 9.6 | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | 0.1 | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (11.1) | (11.0) | (0.6) | (1.3) | 0.2 | 1.7 | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 4.5 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | 7.2 | 0.4 | 0.2 | 0.1 | 0.0 | (0.1) | (0.2) | (0.4) | (0.0) | 0.0 | (0.2) | 0.2 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (2.30) | (4.12) | (34.87) | (36.39) | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | (10.6) | (0.3) | (0.8) | - | - | - | - | - | - | - | - | - |
| EBIT | (11.1) | (11.0) | |||||||||||
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 9.7 | 9.4 | 10.4 | 9.7 | 6.6 | 8.2 | 9.3 | 10.1 | 7.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 3.0 | 3.1 | 3.3 | 3.1 | 1.3 | 2.1 | 3.0 | 2.8 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 4.5 | 4.9 | 3.4 | 3.4 | 2.8 | 2.4 | 2.6 | 2.8 | 2.5 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | 0.7 | - | - | - | - | - | - | 0.6 | 0.8 | 0.4 | 0.6 | 0.7 | 0.5 | 0.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (1.5) | (8.5) | (0.8) | (0.3) | (1.4) | (0.3) | 0.4 | 0.0 | (0.7) | (0.6) | (0.8) | 0.0 | (0.6) | 1.3 | (0.5) | - | (0.5) | (0.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.9 | 2.6 | 0.6 | 0.4 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.0 | - | - | - | 0.0 | - | - | - | - | (0.1) | (0.1) | 0.4 | (0.1) | (0.1) | (0.1) | 0.2 | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | (1.9) | (9.6) | (2.0) | (0.7) | (1.7) | (0.7) | 0.0 | (0.4) | (1.1) | (0.7) | (0.9) | 0.4 | (0.7) | 1.3 | (0.6) | 3.0 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | - | - | - | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 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) | (0.2) | (0.4) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) |
| Net Income From Continuing Ops | (1.9) | (16.8) | (2.0) | (0.7) | (1.7) | (1.1) | 0.0 | (0.4) | (1.1) | (0.7) | (0.9) | 0.4 | (0.7) | 1.3 | (0.6) | 2.9 | (0.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1.9) | (16.8) | (2.0) | (0.7) | (1.7) | (1.1) | 0.0 | (0.4) | (1.1) | (0.7) | (0.9) | 0.4 | (0.7) | 1.3 | (0.6) | 2.9 | (0.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1.9) | (16.8) | (2.0) | (0.7) | (1.7) | (1.1) | 0.0 | (0.4) | (1.1) | (0.7) | (0.9) | 0.4 | (0.7) | 1.3 | (0.6) | 2.9 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1.9) | (16.8) | (2.0) | (0.7) | (2.4) | (1.1) | (1.0) | (1.3) | (2.0) | (0.7) | (0.9) | 0.4 | (0.7) | 1.3 | (0.6) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.21) | - | (0.35) | (0.13) | (0.47) | - | (6.33) | (8.43) | (12.91) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | (0.35) | (0.13) | (0.47) | - | (6.33) | (8.43) | (12.91) | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 9.3 | - | 5.7 | 5.4 | 5.2 | - | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | 5.7 | 5.4 | 5.2 | - | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (1.3) | - | - | - | (1.3) | - | - | - | (0.6) | - | - | - | - | - | (0.5) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (1.5) | (8.5) | (0.8) | (0.3) | (1.4) | (0.3) | 0.4 | 0.0 | (0.7) | (0.6) | (0.8) | 0.0 | (0.6) | 1.3 | (0.5) | - | (0.5) | (0.2) | - | |||||||||||||||||||||
| 16.1 |
| 14.4 |
| 10.2 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | 0.6 | 0.6 | 0.5 | 1.8 | 1.5 | 1.2 | 1.8 | 3.5 | 3.2 |
| Depreciation & Amortization | - | 0.4 | 0.3 | 0.5 | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | 0.1 |
| Amortization of Intangibles | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | 2.2 | 1.7 | 1.6 | 2.9 | 4.5 | 4.3 | 4.1 | 9.9 | 11.4 |
| 3.9 |
| 1.5 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | 0.1 | 0.3 | 0.1 | (0.1) | (0.0) | (0.0) | - | - | - | - |
| Pre-Tax Income | (14.2) | (14.1) | (2.1) | (3.6) | 0.4 | 1.8 | (1.7) | (3.0) | (4.6) | (4.1) | (4.1) | (9.9) | 11.1 |
| (21.4) |
| (21.2) |
| (2.6) |
| (3.8) |
| 0.4 |
| 1.8 |
| (1.6) |
| (2.8) |
| (4.2) |
| (4.1) |
| (4.1) |
| (9.7) |
| 10.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (21.4) | (21.2) | (2.6) | (3.8) | 0.4 | 1.8 | (1.6) | (2.8) | (4.2) | (4.1) | (4.1) | (9.7) | 10.9 |
| Net Income Attributable To Parent | (21.4) | (21.2) | (2.6) | (3.8) | 0.4 | 1.8 | (0.7) | (2.8) | (4.2) | (3.9) | (3.6) | (9.7) | 10.9 |
| Less: Minority Interest | - | - | - | - | 0.0 | 0.0 | (0.9) | 0.0 | 0.0 | (0.2) | (0.5) | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (21.4) | (21.9) | (5.5) | (5.7) | 0.4 | 1.8 | (0.7) | (2.8) | (4.2) | (3.9) | (3.6) | (9.7) | 10.9 |
| - |
| (34.87) |
| (36.39) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 9.3 | 5.3 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - |
| (0.6) |
| (1.3) |
| 0.2 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.2 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 1.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.9 |
| 0.4 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.2 |
| 1.4 |
| 1.1 |
| 0.7 |
| 1.2 |
| 1.0 |
| 1.3 |
| 1.2 |
| 1.1 |
| 0.8 |
| 1.0 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.2) |
| (0.4) |
| (0.3) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.9) |
| (0.4) |
| (0.8) |
| (0.9) |
| (0.9) |
| (1.2) |
| (1.4) |
| (1.0) |
| (0.7) |
| (1.2) |
| (1.0) |
| (1.2) |
| (1.2) |
| (1.1) |
| (0.7) |
| (1.0) |
| (16.9) |
| (0.2) |
| (0.4) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.9) |
| (0.4) |
| (0.8) |
| (0.7) |
| (0.5) |
| (1.2) |
| (1.4) |
| (1.0) |
| (0.7) |
| (1.2) |
| (1.0) |
| (1.2) |
| (1.2) |
| (1.1) |
| (0.7) |
| (1.0) |
| (16.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.4) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.9) |
| (0.4) |
| (0.8) |
| (0.7) |
| (0.5) |
| (1.2) |
| (1.4) |
| (1.0) |
| (0.7) |
| (1.2) |
| (1.0) |
| (1.2) |
| (1.2) |
| (1.1) |
| (0.7) |
| (1.0) |
| (5.9) |
| (0.6) |
| (0.2) |
| (0.4) |
| (0.4) |
| 0.5 |
| (0.4) |
| (0.4) |
| (0.9) |
| (0.4) |
| (0.8) |
| (0.7) |
| (0.5) |
| (1.2) |
| (1.4) |
| (1.0) |
| (0.7) |
| (1.2) |
| (1.0) |
| (1.0) |
| (0.9) |
| (1.0) |
| (0.7) |
| (1.0) |
| (5.9) |
| 0.0 |
| 0.0 |
| (0.9) |
| 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) |
| (0.3) |
| (0.2) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| (0.6) |
| (0.2) |
| (0.4) |
| (0.4) |
| 0.5 |
| (0.4) |
| (0.4) |
| (0.9) |
| (0.4) |
| (0.8) |
| (0.7) |
| (0.5) |
| (1.2) |
| (1.4) |
| (1.0) |
| (0.7) |
| (1.2) |
| (1.0) |
| (1.0) |
| (0.9) |
| (1.0) |
| (0.7) |
| (1.0) |
| (5.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |