| (in millions of USD, except per-share data) | Q1 FY 26 | Q3 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 1.2 | 4.6 | 2.1 | (0.6) | 16.2 | 8.3 | 7.3 | (3.0) | 5.8 | 4.2 | 3.5 | 1.8 | 2.1 | 3.2 | 1.8 |
| Cost of Revenue | 1.0 | 4.5 | 1.8 | 0.9 | 9.9 | 7.1 | 5.7 | (2.6) | 5.0 | 3.1 | 3.3 | 2.2 | 2.7 | 3.0 | 1.5 |
| Gross Profit | 0.2 | 0.1 | 0.3 | (1.5) | 6.3 | 1.2 | 1.6 | (0.4) | 0.7 | 1.1 | 0.2 | (0.4) | (0.6) | 0.2 | 0.4 |
| Operating Expenses | |||||||||||||||
| Research & Development | 0.5 | 0.5 | 0.8 | 1.6 | 1.4 | 1.1 | 1.0 | 2.4 | 1.6 | 2.1 | 1.6 | 2.8 | 1.8 | 1.4 | 0.4 |
| Operating Income | |||||||||||||||
| Operating Income | (4.0) | (6.9) | (6.2) | (9.3) | (6.6) | (8.8) | (7.1) | (7.0) | (12.6) | (13.0) | (10.6) | (20.8) | (10.3) | (14.8) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | (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 |
| Per Share | |||||||||||||||
| EPS Basic | (2.66) | (0.14) | (10.99) | - | (0.29) | (0.30) | (0.30) | - | (0.53) | (0.46) | (0.36) | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | (3.6) | - | (5.7) | - | - | - | (6.7) | - | - | - | (10.3) | - | - | - | (9.2) |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 7.4 | 18.1 | 31.3 | 10.4 | 8.9 | 8.6 | 5.5 | 3.6 |
| Cost of Revenue | 8.2 | 20.4 | 23.7 | 8.8 | 9.5 | 7.1 | 4.9 | 3.7 |
| Gross Profit | (0.8) | (2.3) | 7.6 | 1.6 | (0.5) | 1.5 | 0.6 | (0.1) |
| Operating Expenses | ||||||||
| Research & Development | 3.4 | 2.8 | 5.2 | 7.7 | 6.4 | 1.5 | 1.4 | 2.1 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (26.4) | (32.5) | (31.8) | (43.2) | (55.2) | (16.5) | (10.6) | (17.8) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | (0.4) | 0.8 | 1.1 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (0.1) | (0.1) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (27.7) | (68.9) | (34.1) | (46.1) | (112.1) | |||
| Per Share | ||||||||
| EPS Basic | (23.07) | (87.21) | (87.28) | (1.78) | (4.18) | (0.09) | (0.03) | (0.11) |
| EPS Diluted | (23.07) | (87.21) | (87.28) | (1.78) | (4.18) | (0.09) | ||
| Supplementary Data | ||||||||
| EBITDA | - | (30.4) | (29.8) | (41.6) | (54.3) | (15.8) | (8.8) | (15.7) |
| EBIT | (26.4) | (32.5) | (31.8) | (43.2) | (55.2) | (16.5) | ||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 0.3 | 0.8 | 0.8 | 1.1 | 4.4 | 1.3 | 0.6 | (3.1) | 2.6 | 2.7 | 1.9 | 2.3 | 1.6 | 1.5 | 1.1 |
| General & Administrative | 3.4 | 4.1 | 4.9 | 4.5 | 7.1 | 7.6 | 7.1 | 7.2 | 9.1 | 9.3 | 7.4 | 6.4 | 6.2 | 12.0 | 8.2 |
| Depreciation & Amortization | 0.4 | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.1 |
| Amortization of Intangibles | 0.1 | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.2 | 7.0 | 6.5 | 7.9 | 12.9 | 10.0 | 8.7 | 6.6 | 13.3 | 14.2 | 10.8 | 20.4 | 9.6 | 14.9 | 9.7 |
| (9.4) |
| Interest Expense |
| - |
| 0.1 |
| 0.2 |
| - |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.5) |
| 0.1 |
| (0.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | (0.3) | (0.0) | (0.0) | (0.0) | (1.1) | (0.1) | (0.1) | 0.0 | - | 0.0 | 0.0 | - |
| Other Non-Operating Income | (0.1) | 0.2 | 0.3 | 0.4 | (0.6) | (0.0) | (0.2) | (0.3) | 0.2 | 0.3 | 0.4 | 1.8 | (3.5) | 0.8 | (0.0) |
| Pre-Tax Income | (4.1) | (6.4) | (5.4) | (11.9) | (5.3) | (9.2) | (7.7) | (4.8) | (16.1) | (14.1) | (11.1) | (73.9) | (15.1) | (13.8) | (9.3) |
| Net Income From Continuing Ops | (4.1) | (6.4) | (5.4) | (11.9) | (5.3) | (9.2) | (7.7) | (4.8) | (16.1) | (14.1) | (11.1) | (74.0) | (15.1) | (13.7) | (9.3) |
| Net Income From Discontinued Ops | 0.1 | (0.3) | (0.3) | - | (3.7) | - | (1.5) | - | - | - | - | - | - | - | - |
| Net Income | (3.9) | (6.7) | (5.7) | (17.5) | (9.0) | (9.2) | (9.2) | (13.1) | (16.1) | (14.1) | (11.1) | (74.0) | (15.1) | (13.7) | (9.3) |
| Net Income Attributable To Parent | (3.9) | (6.7) | (5.7) | (17.5) | (9.0) | (9.2) | (9.2) | (13.1) | (16.1) | (14.1) | (11.0) | (73.3) | (14.4) | (13.1) | (9.3) |
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | (0.7) | (0.7) | (0.6) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.9) | (6.7) | (5.7) | (17.5) | (9.0) | (9.2) | (9.2) | (13.1) | (16.1) | (14.1) | (11.0) | (73.3) | (14.4) | (13.1) | (9.3) |
| (2.66) |
| (0.14) |
| (10.99) |
| - |
| (0.29) |
| (0.30) |
| (0.30) |
| - |
| (0.53) |
| (0.46) |
| (0.36) |
| - |
| - |
| - |
| - |
| Shares Basic | 1.5 | 51.2 | 0.5 | - | 30.8 | 30.8 | 30.8 | - | 30.4 | 30.4 | 30.3 | - | - | - | - |
| Shares Diluted | 1.5 | 51.2 | 0.5 | - | 30.8 | 30.8 | 30.8 | - | 30.4 | 30.4 | 30.3 | - | - | - | - |
| (4.0) |
| (6.9) |
| (6.2) |
| (9.3) |
| (6.6) |
| (8.8) |
| (7.1) |
| (7.0) |
| (12.6) |
| (13.0) |
| (10.6) |
| (20.8) |
| (10.3) |
| (14.8) |
| (9.4) |
| - |
| - |
| - |
| Selling & Marketing | 3.0 | 2.5 | 7.4 | 4.2 | 6.5 | 1.0 | 0.8 | 1.0 |
| General & Administrative | 16.9 | 20.3 | 26.3 | 33.0 | 32.8 | 15.0 | 8.7 | 11.0 |
| Depreciation & Amortization | - | 2.2 | 2.0 | 1.7 | 1.0 | 0.6 | 1.8 | 2.1 |
| Amortization of Intangibles | - | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 25.5 | 30.2 | 39.4 | 44.9 | 54.7 | 18.0 | 11.2 | 17.7 |
| 1.4 |
| 1.1 |
| Income From Equity Investments | - | (0.1) | (0.3) | (1.4) | (0.0) | 0.0 | (0.3) | (1.2) |
| Other Non-Operating Income | 0.7 | 0.4 | (0.5) | 0.5 | (0.9) | 1.1 | - | - |
| Pre-Tax Income | (27.8) | (68.9) | (34.1) | (46.1) | (112.1) | (16.4) | (5.2) | (19.5) |
| (16.4) |
| (5.2) |
| (19.5) |
| Net Income From Discontinued Ops | - | (4.1) | (10.8) | (8.3) | - | - | - | - |
| Net Income | (33.8) | (73.0) | (44.9) | (54.4) | (112.1) | (16.4) | (5.2) | (19.5) |
| Net Income Attributable To Parent | (33.8) | (73.0) | (44.9) | (54.2) | (110.1) | (16.4) | (5.2) | (19.5) |
| Less: Minority Interest | (0.0) | (0.0) | (0.0) | (0.2) | (2.1) | 0.0 | (0.0) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (33.8) | (73.0) | (44.9) | (54.2) | (110.1) | (16.4) | (5.2) | (19.5) |
| (0.03) |
| (0.11) |
| Shares Basic | 1.5 | 0.8 | 0.5 | 30.4 | 26.3 | 175.1 | 174.9 | 174.9 |
| Shares Diluted | 1.5 | 0.8 | 0.5 | 30.4 | 26.3 | 175.1 | 174.9 | 174.9 |
| (10.6) |
| (17.8) |