| (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 | Q3 FY 17 | Q2 FY 17 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1.2 | 2.0 | 0.4 | 0.2 | 0.5 | 0.2 | 0.3 | 0.4 | 0.4 | 0.2 | 0.8 | 0.5 | 0.2 | 0.0 | 0.5 | 0.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 3.8 | 3.1 | 1.3 | 1.6 | 1.7 | 2.9 | 1.7 | - | - | 0.0 | 3.5 | 4.3 | 3.1 | 9.0 |
| Cost of Revenue | 2.1 | 1.6 | 0.5 | 0.6 | 0.7 | 1.0 | 0.9 | - | - | - | 1.1 | 0.4 | 1.1 | (3.6) |
| Gross Profit | 1.7 | 1.5 | 0.8 | 1.0 | 1.0 | 1.9 | 0.8 | - | - | - | 2.3 | 3.9 | 1.9 | 12.7 |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (0.1) | (0.1) | (0.6) | (0.0) | (0.5) | (0.2) | 0.1 | (0.4) | (0.4) | (0.8) | (1.0) | (0.4) | (6.6) | (3.0) |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | - | - | (0.1) | (0.0) | 0.1 | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.34 | (0.14) | (0.53) | 4.10 | (0.30) | 0.03 | 0.12 | (0.27) | - | - | - | - | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | (0.1) | (0.5) | (0.0) | (0.5) | (0.2) | 0.1 | (0.4) | (0.4) | (0.8) | (1.0) | (0.3) | (6.4) | (2.3) |
| EBIT | ||||||||||||||
| 0.7 |
| 0.6 |
| 1.0 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.4 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.2 |
| 0.5 |
| 0.0 |
| 0.8 |
| 0.7 |
| Cost of Revenue | 0.7 | 1.0 | 0.3 | 0.1 | 0.2 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.5 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.6 | 0.1 |
| Gross Profit | 0.5 | 1.0 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 | 0.0 | 0.7 | 0.2 | 0.1 | (0.1) | 0.3 | 0.3 | 0.5 | 0.5 | 0.6 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.5 | (0.0) | 0.3 | 0.5 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 0.3 | 0.6 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | (0.3) | 0.5 | 0.2 | 0.1 | 0.0 | 0.3 | 0.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.4 | 0.7 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | (0.2) | 0.7 | 0.3 | 0.3 | 0.2 | 0.4 | 0.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.0 | 0.3 | (0.2) | (0.2) | (0.0) | (0.2) | (0.2) | (0.1) | (0.0) | 0.2 | 0.0 | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.0) | (0.1) | (0.0) | (0.1) | 0.0 | (0.0) | (0.1) | 0.3 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.5) | (0.1) | (0.2) | (0.1) | (0.5) | (0.4) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.1) | 0.2 | (0.2) | (0.3) | (0.1) | (0.7) | (0.6) | (0.3) | (0.4) | 0.0 | (0.2) | (0.1) | (0.3) | (0.2) | (0.2) | (0.2) | (0.2) | |||||||||||||||||||||||
| Pre-Tax Income | 2.2 | 0.5 | (0.4) | (0.6) | (0.1) | (0.9) | (0.9) | (0.4) | (0.5) | 21.2 | (0.2) | (0.2) | (0.5) | - | - | - | (0.3) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | (0.0) | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.1) | 0.5 | (0.4) | (0.5) | (0.1) | (0.8) | (0.9) | (0.4) | (0.5) | 0.3 | (0.2) | (0.2) | (0.4) | (0.5) | (0.3) | (0.3) | (0.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | 2.3 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 20.9 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||||||||||||||||||
| Net Income | 2.2 | 0.4 | (0.4) | (0.6) | (0.2) | (0.9) | (0.9) | (0.4) | (0.5) | 21.2 | (0.2) | (0.2) | (0.5) | (0.5) | (0.3) | (0.3) | (0.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2.2 | 0.4 | (0.4) | (0.6) | (0.2) | (0.8) | (0.9) | (0.4) | (0.5) | 21.2 | (0.2) | (0.2) | (0.5) | (0.5) | (0.3) | (0.3) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2.2 | 0.4 | (0.4) | (0.6) | (0.2) | (0.8) | (0.9) | (0.4) | (0.5) | 21.2 | (0.2) | (0.2) | (0.5) | (0.5) | (0.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.45 | - | (0.09) | (0.12) | (0.03) | - | (0.18) | (0.08) | (0.10) | - | (0.04) | (0.05) | (0.10) | - | (0.07) | (0.05) | (0.06) | - | (0.07) | (0.05) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.45 | - | (0.09) | (0.12) | (0.03) | - | (0.18) | (0.08) | (0.10) | - | (0.04) | (0.05) | (0.10) | - | (0.07) | (0.05) | - | - | ||||||||||||||||||||||
| Shares Basic | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | ||||||||||||||||||||||
| Shares Diluted | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.5) | - | - | (0.1) | - | - |
| EBIT | 0.0 | 0.3 | (0.2) | (0.2) | (0.0) | (0.2) | (0.2) | (0.1) | (0.0) | 0.2 | 0.0 | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.0) | (0.1) | (0.0) | |||||||||||||||||||||
| Selling General & Administrative |
| 1.3 |
| 1.2 |
| 0.9 |
| 0.5 |
| 1.0 |
| 1.6 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.8 |
| 3.3 |
| 3.6 |
| 6.2 |
| 5.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.8 | 1.7 | 1.4 | 1.0 | 1.5 | 2.1 | 0.8 | 0.4 | 0.4 | 0.8 | 3.3 | 3.6 | 6.4 | 6.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.7 |
| 1.1 |
| 1.0 |
| 1.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.5) | (0.4) | (2.0) | (0.5) | (0.8) | (0.6) | 0.4 | (0.7) | (0.5) | (1.0) | 2.2 | (1.4) | (0.5) | (2.0) |
| Pre-Tax Income | 1.7 | (0.7) | (2.7) | 20.3 | (1.5) | 0.1 | - | - | - | - | - | - | - | - |
| (0.5) |
| (0.5) |
| (2.5) |
| (0.5) |
| (1.3) |
| (0.8) |
| 0.5 |
| (1.1) |
| (0.9) |
| (1.8) |
| 1.2 |
| (1.8) |
| (7.0) |
| (5.0) |
| Net Income From Discontinued Ops | 2.2 | (0.2) | (0.2) | 20.8 | (0.2) | 1.0 | 0.1 | (0.1) | (0.2) | (0.3) | - | - | - | - |
| Net Income | 1.7 | (0.7) | (2.7) | 20.3 | (1.5) | 0.1 | 0.5 | (1.2) | (1.1) | (2.0) | 1.2 | (1.8) | (7.0) | (5.0) |
| Net Income Attributable To Parent | 1.7 | (0.7) | (2.6) | 20.3 | (1.5) | 0.1 | 0.5 | (1.2) | (1.1) | (2.0) | 0.9 | (0.2) | (6.3) | (2.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.4 | (1.5) | (0.7) | (2.3) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1.7 | (0.7) | (2.6) | 20.3 | (1.5) | 0.1 | 0.5 | (1.2) | (1.1) | (2.0) | 0.9 | (0.2) | (6.3) | (2.6) |
| 0.34 |
| (0.14) |
| (0.53) |
| 4.10 |
| (0.30) |
| 0.00 |
| 0.00 |
| (0.27) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.6 | 4.5 | - | - | 4,389.2 | 1,925.9 | 1,590.4 | 1,499.0 |
| Shares Diluted | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 144.3 | 172.3 | 4.5 | - | - | 7,644.3 | 1,925.9 | 1,590.4 | 1,499.0 |
| (0.1) |
| (0.1) |
| (0.6) |
| (0.0) |
| (0.5) |
| (0.2) |
| 0.1 |
| (0.4) |
| (0.4) |
| (0.8) |
| (1.0) |
| (0.4) |
| (6.6) |
| (3.0) |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.3 |
| 0.7 |
| 0.4 |
| 0.7 |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.3 |
| 0.7 |
| 0.4 |
| 0.8 |
| 0.9 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.2) |
| (0.2) |
| (0.3) |
| 1.1 |
| (0.1) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.7) |
| 0.0 |
| (0.5) |
| (0.2) |
| 0.6 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.3) |
| (0.2) |
| (0.3) |
| 1.1 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.9) |
| (0.1) |
| (0.7) |
| (0.3) |
| 0.2 |
| (0.2) |
| 1.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| (0.3) |
| (0.2) |
| (0.3) |
| 1.3 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.4) |
| (0.2) |
| (0.2) |
| (1.2) |
| (0.1) |
| (0.7) |
| (0.3) |
| 0.2 |
| (0.2) |
| (0.3) |
| 1.0 |
| (0.3) |
| (0.2) |
| (0.3) |
| 1.3 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.4) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.3) |
| (1.5) |
| 0.0 |
| (0.5) |
| (0.2) |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.3) |
| 1.0 |
| (0.3) |
| (0.2) |
| (0.3) |
| 1.3 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.4) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.3) |
| (1.5) |
| 0.0 |
| (0.5) |
| (0.2) |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 4.9 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3,996.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6,344.0 |
| (0.1) |
| 0.0 |
| (0.0) |
| (0.1) |
| 0.3 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.5) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.5) |
| (0.4) |