| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 1.1 | 1.2 | 1.4 | 1.7 | 1.4 | 1.4 | 1.4 | 2.0 | 1.8 |
| Cost of Revenue | 0.7 | 0.8 | 1.0 | 1.0 | 0.8 | 0.9 | 1.0 | 1.0 | 1.1 |
| Gross Profit | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.4 | 0.5 | 1.0 | 0.7 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 2.1 | 2.3 | 2.4 | 2.0 | |||||
| Operating Income | |||||||||
| Operating Income | (1.7) | (2.5) | (1.9) | (1.4) | (1.2) | (1.3) | (0.8) | (0.1) | (0.1) |
| Non-Operating | |||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | 0.0 | - | 0.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 0.0 | - | - | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) |
| Net Income From Continuing Ops | (3.2) | (2.6) | (2.7) | (1.4) | |||||
| Per Share | |||||||||
| EPS Basic | (0.32) | - | (0.61) | (0.31) | (0.59) | - | (0.27) | (0.04) | (0.03) |
| EPS Diluted | (0.32) | - | (0.61) | (0.31) | (0.59) | ||||
| Supplementary Data | |||||||||
| EBITDA | (1.7) | (2.5) | (1.8) | (1.4) | (1.2) | (1.2) | (0.7) | (0.1) | (0.1) |
| EBIT | (1.7) | (2.5) | (1.9) | (1.4) | (1.2) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 5.4 | 5.7 | 6.6 | 13.2 |
| Cost of Revenue | 3.5 | 3.6 | 4.0 | 7.6 |
| Gross Profit | 1.9 | 2.1 | 2.6 | 5.6 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 8.9 | 8.6 | 4.8 | 3.4 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (7.5) | (7.0) | (2.3) | 2.2 |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | (0.0) | 0.0 | 0.0 |
| Net Income From Continuing Ops | (9.9) | (8.0) | (2.3) | 2.2 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (2.57) | (1.82) | (0.87) | - |
| EPS Diluted | (2.57) | (1.82) | (0.87) | - |
| Shares Basic | 3.9 | 4.4 | 2.6 | - |
| Supplementary Data | ||||
| EBITDA | (7.3) | (6.9) | (2.1) | 2.3 |
| EBIT | (7.5) | (7.0) | (2.3) | 2.2 |
| 1.9 |
| 1.7 |
| 1.2 |
| 1.1 |
| 0.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 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 | - | - | - | - | - | - | - | - | - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.5) | (0.1) | (0.9) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | (3.2) | (2.6) | (2.7) | (1.4) | (1.2) | (1.3) | (0.8) | (0.1) | (0.1) |
| (1.2) |
| (1.2) |
| (0.8) |
| (0.1) |
| (0.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (3.2) | (2.6) | (2.7) | (1.4) | (1.2) | (1.2) | (0.8) | (0.1) | (0.2) |
| Net Income Attributable To Parent | (3.2) | (2.6) | (2.7) | (1.4) | (1.2) | (1.3) | (0.8) | (0.1) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.2) | (2.6) | (2.7) | (1.4) | (1.2) | (1.3) | (0.8) | (0.1) | (0.1) |
| - |
| (0.27) |
| (0.04) |
| (0.03) |
| Shares Basic | 3.9 | - | 4.5 | 4.5 | 5.5 | - | 3.0 | 3.0 | 2.5 |
| Shares Diluted | 3.9 | - | 4.5 | 4.5 | 5.5 | - | 3.0 | 3.0 | 2.5 |
| (1.3) |
| (0.8) |
| (0.1) |
| (0.1) |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 0.2 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| - |
| Other Non-Operating Income | (2.5) | (0.9) | 0.0 | 0.0 |
| Pre-Tax Income | (9.9) | (8.0) | (2.3) | 2.2 |
| - |
| Net Income | (9.9) | (8.0) | (2.3) | 2.2 |
| Net Income Attributable To Parent | (9.9) | (8.0) | (2.3) | 2.2 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (9.9) | (8.0) | (2.3) | 2.2 |
| Shares Diluted | 3.9 | 4.4 | 2.6 | - |