| (in millions of USD, except per-share data) | 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 | Q1 FY 17 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||
| Revenues | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.1 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 | ||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 0.0 | 0.0 | 0.2 | 0.6 | 0.4 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Cost of Revenue | - | 0.0 | 0.3 | 0.4 | 0.3 | - | 0.0 | - | 0.0 | 0.0 |
| Gross Profit | - | 0.0 | (0.1) | 0.3 | 0.2 | - | 0.0 | - | 0.0 | 0.0 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (3.1) | (6.1) | (4.1) | (3.8) | (2.1) | (3.1) | (1.7) | (9.0) | (0.1) | (0.0) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.1 | 0.5 | 3.1 | 1.8 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | (2.0) | (8.0) | (7.2) | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.00 | 0.00 | (0.05) | (0.24) | - | - | - | - | - | - |
| EPS Diluted | - | 0.00 | (0.05) | (0.24) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | (4.1) | (3.7) | (2.0) | - | (1.7) | (7.8) | - | - |
| EBIT | (3.1) | (6.1) | (4.1) | (3.8) | (2.1) | |||||
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| (3.3) |
| 1.2 |
| 0.6 |
| 1.5 |
| 0.5 |
| 0.1 |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | 0.3 | - | - | - | 0.0 | 0.0 |
| Gross Profit | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 0.1 | (0.0) | 0.1 | (0.1) | 0.2 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.0 | 0.3 | - | - | - | 0.0 | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| General & Administrative | 1.7 | 0.3 | 0.3 | 0.3 | (0.1) | 0.3 | 0.2 | 0.4 | 0.6 | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.5 | 0.6 | 0.3 | |||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Operating Expenses | 1.5 | 0.4 | 0.8 | 0.5 | 1.5 | 3.1 | 0.7 | 0.9 | 2.4 | 0.4 | 0.5 | 0.8 | 0.6 | 0.5 | 1.4 | 1.5 | ||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Income | (1.5) | (0.4) | (0.8) | (0.5) | (1.5) | (3.1) | (0.7) | (0.9) | (2.6) | (0.3) | (0.5) | (0.8) | (0.6) | (0.4) | (1.4) | (1.5) | (0.7) | (0.4) | (0.6) | (0.3) | (0.6) | (0.2) | (2.2) | (0.1) | (0.7) | (0.3) | (0.3) | (0.3) | (0.2) | (1.3) | (6.4) | (1.2) | (1.7) | (1.3) | (0.0) | 0.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | 0.5 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.2 | 0.7 | 0.1 | 0.3 | 2.0 | 0.1 | 0.0 | 0.6 | 1.0 | 0.0 | 0.0 | ||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Non-Operating Income | 2.8 | (1.2) | (0.2) | (0.1) | (1.4) | (0.1) | (0.2) | (0.2) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Pre-Tax Income | 1.3 | (1.6) | (1.0) | (0.6) | (2.9) | (3.1) | (0.9) | (1.1) | (3.3) | (0.4) | (0.8) | (2.8) | (0.8) | (0.4) | (1.9) | (2.5) | ||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | 0.0 | - | 0.0 | - | - |
| Net Income From Continuing Ops | 1.3 | (1.6) | (1.0) | (0.6) | (2.9) | (3.1) | (0.9) | (1.1) | (3.3) | (0.4) | (0.8) | (2.8) | (0.8) | (0.4) | (1.9) | (2.5) | (0.5) | |||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Net Income | 1.3 | (1.6) | (1.0) | (0.6) | (2.9) | (3.1) | (0.9) | (1.1) | (3.3) | (0.4) | (0.8) | (2.8) | (0.8) | (0.4) | (1.9) | (2.5) | (0.5) | |||||||||||||||||||
| Net Income Attributable To Parent | 1.3 | (1.6) | (1.0) | (0.6) | (2.9) | (3.1) | (0.9) | (1.1) | (3.3) | (0.4) | (0.8) | (2.8) | (0.8) | (0.4) | (1.9) | (2.5) | ||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Net Income To Common Shareholders | 1.3 | (1.6) | (1.0) | (0.6) | (2.9) | (3.1) | (0.9) | (1.1) | (3.3) | (0.4) | (0.8) | (2.8) | (0.8) | (0.4) | (1.9) | |||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | (0.02) | (0.02) | (0.11) | - | (0.02) | (0.08) | (0.11) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.15) | - | (0.07) | - | - |
| EPS Diluted | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | (0.02) | (0.02) | (0.11) | - | (0.02) | (0.08) | - | - | - | ||||||||||||||||||
| Shares Basic | - | 3,485.4 | 3,485.4 | 3,243.2 | - | 2,008.0 | 1,981.9 | 902.5 | - | 110.8 | 35.7 | 25.1 | - | 23.4 | 23.0 | 22.5 | - | 22.1 | ||||||||||||||||||
| Shares Diluted | - | 3,485.4 | 3,485.4 | 3,243.2 | - | 2,008.0 | 1,981.9 | 902.5 | - | 110.8 | 35.7 | 25.1 | - | 23.4 | 23.0 | - | - | - | ||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | (0.9) | - | - | - | (0.8) | (0.6) | (0.3) | (1.3) | (1.5) | - | - | (0.6) | - | - | - | - | - | (0.7) | (0.3) | (0.3) | (0.3) | 0.8 | (1.3) | (6.4) | (0.9) | - | - | - | - |
| EBIT | (1.5) | (0.4) | (0.8) | (0.5) | (1.5) | (3.1) | (0.7) | (0.9) | (2.6) | (0.3) | (0.5) | (0.8) | (0.6) | (0.4) | (1.4) | (1.5) | (0.7) | (0.4) | (0.6) | |||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.6 | 0.9 | 1.5 | 1.9 | 1.5 | 0.7 | 1.8 | 5.7 | - | - |
| Depreciation & Amortization | - | - | 0.0 | 0.1 | 0.0 | - | 0.0 | 1.2 | - | - |
| Amortization of Intangibles | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 1.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.2 | 6.2 | 4.0 | 4.1 | 2.2 | 3.1 | 1.8 | 9.0 | 0.1 | 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.2 | (1.8) | - | - | - | 0.3 | (0.1) | (0.0) | (0.0) | 0.0 |
| Pre-Tax Income | (2.0) | (8.0) | (7.2) | (5.7) | (0.8) | (2.8) | (1.9) | (9.0) | - | - |
| (5.7) |
| (0.8) |
| (2.8) |
| (1.9) |
| (9.0) |
| (0.1) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.1 | (9.9) | - | - |
| Net Income | (2.0) | (8.0) | (7.2) | (5.7) | (0.8) | (2.8) | (1.8) | (18.9) | (0.1) | (0.0) |
| Net Income Attributable To Parent | (2.0) | (8.0) | (7.2) | (5.7) | (0.8) | (2.8) | (1.8) | (25.4) | (0.1) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.0) | (8.0) | (7.2) | (5.7) | (0.8) | (2.8) | (1.7) | (25.4) | (0.1) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 3,729.6 | 1,943.2 | 134.9 | 23.2 | 22.1 | 21.4 | 21.2 | 21.1 | - | - |
| Shares Diluted | 3,729.6 | 1,943.2 | 134.9 | 23.2 | - | 21.4 | 21.2 | 21.1 | - | - |
| (3.1) |
| (1.7) |
| (9.0) |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 1.4 |
| 2.2 |
| 1.9 |
| 1.0 |
| 1.2 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.5 |
| 0.7 |
| 0.3 |
| 1.2 |
| (0.2) |
| 2.2 |
| (0.1) |
| 1.4 |
| 0.4 |
| 0.3 |
| (0.4) |
| 0.2 |
| 1.3 |
| 6.4 |
| 1.2 |
| 1.7 |
| 1.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.8 |
| 0.2 |
| - |
| 0.3 |
| - |
| - |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| (0.5) |
| (0.3) |
| 0.2 |
| (0.2) |
| (0.5) |
| 0.0 |
| (2.2) |
| (0.1) |
| (0.9) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.1) |
| (1.3) |
| (6.4) |
| (1.2) |
| (1.2) |
| (0.9) |
| - |
| - |
| (0.3) |
| 0.2 |
| (0.2) |
| (0.5) |
| 0.0 |
| (2.2) |
| (0.1) |
| (0.9) |
| (0.3) |
| (0.3) |
| (0.4) |
| (0.1) |
| (1.3) |
| (6.4) |
| (1.2) |
| (1.2) |
| (0.9) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.0 |
| (7.7) |
| (0.9) |
| (0.8) |
| (0.5) |
| - |
| - |
| - |
| - |
| (0.3) |
| 0.2 |
| (0.2) |
| (0.5) |
| 0.0 |
| (2.2) |
| (0.1) |
| (0.9) |
| (0.3) |
| (0.2) |
| (0.3) |
| (7.3) |
| (2.2) |
| (7.2) |
| (2.1) |
| (1.2) |
| (0.9) |
| (0.0) |
| 0.0 |
| (0.5) |
| (0.3) |
| 0.2 |
| (0.2) |
| (0.5) |
| 0.0 |
| (2.2) |
| (0.1) |
| (0.9) |
| (0.3) |
| (0.2) |
| (0.3) |
| (14.6) |
| (1.9) |
| (7.2) |
| (1.7) |
| (1.2) |
| (0.9) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| (0.5) |
| (0.3) |
| 0.2 |
| (0.2) |
| (0.5) |
| 0.0 |
| (2.2) |
| (0.1) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.3) |
| (14.6) |
| (1.9) |
| (7.2) |
| (1.7) |
| (1.2) |
| (0.9) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.15) |
| - |
| (0.04) |
| - |
| - |
| 22.1 |
| 21.8 |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 21.2 |
| 21.2 |
| - |
| 21.1 |
| 21.1 |
| 20.9 |
| - |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 21.2 |
| 21.2 |
| - |
| 21.2 |
| 21.1 |
| 20.9 |
| - |
| 13.2 |
| - |
| - |
| (0.3) |
| (0.6) |
| (0.2) |
| (2.2) |
| (0.1) |
| (0.7) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.2) |
| (1.3) |
| (6.4) |
| (1.2) |
| (1.7) |
| (1.3) |
| (0.0) |
| 0.0 |