| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 8.2 | 9.6 | 8.7 | 8.5 | 9.0 | 6.3 | 6.0 | 5.0 | 5.4 | - | 4.4 | - | - | - | - | - | - |
| Cost of Revenue | 6.3 | 7.0 | 5.8 | 5.5 | 6.0 | 5.7 | 4.2 | 3.0 | 3.8 | - | 3.7 | - | - | - | - | - | - |
| Gross Profit | 1.9 | 2.6 | 2.9 | 3.0 | 3.0 | 0.6 | 1.8 | 2.0 | 1.6 | - | 0.7 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (3.2) | (3.2) | (2.8) | (3.3) | (3.3) | (6.2) | (2.5) | (1.4) | (1.4) | (3.9) | (2.2) | (0.5) | (0.8) | (1.0) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.2 | 1.3 | 1.1 | 1.0 | 0.8 | 0.4 | 0.1 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.2 | 0.2 | - | 0.1 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.33) | - | (0.02) | (0.06) | (7.07) | - | (0.47) | (0.17) | (0.20) | - | (0.12) | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (3.0) | - | - | (3.2) | (3.2) | (5.8) | (2.5) | (1.3) | (1.2) | - | (2.1) | - | - | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 35.0 | 35.8 | 22.7 | 20.0 | - |
| Cost of Revenue | 24.7 | 24.4 | 16.7 | 14.9 | - |
| Gross Profit | 10.3 | 11.5 | 5.9 | 5.0 | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 22.3 | 23.5 | 15.1 | 12.3 | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (12.5) | (12.6) | (11.6) | (7.5) | (2.1) |
| Non-Operating | |||||
| Interest Income | - | - | - | 4.6 | 1.3 |
| Interest Expense | 1.4 | 1.3 | 2.7 | 1.4 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | (0.0) | (0.0) | 0.0 | 0.9 | 0.2 |
| Net Income From Continuing Ops | (15.8) | (16.1) | (22.5) | (9.2) | (3.8) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (3.10) | (0.22) | (1.18) | (0.69) | - |
| EPS Diluted | - | (0.22) | (1.18) | (0.69) | - |
| Shares Basic | 5.2 | 72.3 | |||
| Supplementary Data | |||||
| EBITDA | - | (11.8) | (10.9) | (6.7) | - |
| EBIT | (12.5) | (12.6) | (11.6) | (7.5) | (2.1) |
| - |
| - |
| Selling General & Administrative | 5.1 | 5.2 | 5.7 | 6.3 | 6.3 | 4.8 | 4.3 | 3.0 | 3.0 | - | 2.8 | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | 1.0 | 0.9 | 1.3 | 0.3 | 0.5 | 0.8 | 1.0 | 0.5 | 0.5 | 0.0 |
| Depreciation & Amortization | 0.2 | - | - | 0.2 | 0.1 | 0.4 | 0.1 | 0.1 | 0.2 | - | 0.0 | - | - | - | - | - | - |
| Amortization of Intangibles | 0.1 | - | - | - | 0.1 | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.5) |
| (0.5) |
| (0.0) |
| 0.0 |
| Interest Expense | 0.6 | 0.6 | 0.2 | 0.1 | 0.5 | 0.9 | 0.7 | 0.6 | 0.5 | - | 0.5 | - | - | - | - | - | - |
| Income From Equity Investments | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (3.4) | (1.5) | 1.8 | (0.1) | (3.7) | (1.6) | (7.3) | (0.8) | (1.2) | - | (0.4) | - | - | - | - | - | - |
| Pre-Tax Income | (6.7) | - | - | - | (7.0) | (2.5) | (12.2) | 1.6 | (9.4) | (6.1) | (2.6) | (4.9) | (0.4) | (3.0) | (0.0) | (0.4) | (0.0) |
| 0.0 |
| - |
| Net Income From Continuing Ops | (6.7) | (4.7) | (1.0) | (3.4) | (7.0) | (7.8) | (9.9) | (2.2) | (2.6) | (0.8) | (2.6) | (5.2) | (0.6) | (3.1) | (0.2) | (0.5) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (6.7) | (4.7) | (1.0) | (3.4) | (7.0) | (7.8) | (9.9) | (2.2) | (2.6) | (0.8) | (2.6) | (5.2) | (0.6) | (3.1) | (0.2) | (0.5) | (0.0) |
| Net Income Attributable To Parent | (6.9) | (4.5) | (1.1) | (3.5) | (7.0) | (7.8) | (9.9) | (2.2) | (2.6) | (0.8) | (2.6) | (5.2) | (0.6) | (3.1) | (0.2) | (0.5) | (0.0) |
| Less: Minority Interest | 0.3 | (0.1) | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | - | (0.0) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.9) | (4.5) | (1.1) | (3.5) | (7.0) | (4.4) | (9.9) | 1.4 | (9.6) | (6.6) | (2.6) | (5.2) | (0.6) | (3.1) | (0.2) | (0.5) | (0.0) |
| (0.01) |
| EPS Diluted | - | - | (0.02) | (0.06) | (0.22) | - | (0.47) | (0.17) | (0.20) | - | (0.12) | - | - | - | - | - | (0.01) |
| Shares Basic | 5.2 | - | 75.5 | 56.5 | 1.0 | - | 21.2 | 13.3 | 13.3 | - | 21.1 | - | - | - | - | - | - |
| Shares Diluted | - | - | 75.5 | 56.5 | 31.8 | - | 21.2 | 13.3 | 13.3 | - | 21.1 | - | - | - | - | - | - |
| - |
| EBIT | (3.2) | (3.2) | (2.8) | (3.3) | (3.3) | (6.2) | (2.5) | (1.4) | (1.4) | (3.9) | (2.2) | (0.5) | (0.8) | (1.0) | (0.5) | (0.5) | (0.0) |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | 3.0 | 2.1 |
| Depreciation & Amortization | - | 0.8 | 0.7 | 0.8 | - |
| Amortization of Intangibles | - | 0.4 | 0.5 | 0.5 | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | 34.3 | 27.4 | - |
| - |
| - |
| - |
| Other Non-Operating Income | (3.2) | (3.5) | (10.9) | (1.7) | - |
| Pre-Tax Income | - | (16.1) | (22.5) | (14.0) | (3.5) |
| - |
| - |
| - |
| - |
| Net Income | (15.8) | (16.1) | (22.5) | (9.2) | (3.8) |
| Net Income Attributable To Parent | (16.2) | (16.2) | (22.6) | (9.1) | (3.8) |
| Less: Minority Interest | 0.4 | 0.2 | 0.1 | (0.0) | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (16.2) | (16.2) | (22.6) | (14.9) | (3.8) |
| 19.1 |
| 13.3 |
| - |
| Shares Diluted | - | 72.3 | 19.1 | 13.3 | - |