| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 0.0 | 1.1 | 3.2 | 2.7 | 2.4 | 3.3 | 2.9 | 2.5 | 2.1 | 2.7 | 2.8 | 2.2 | 2.3 | 2.9 | 2.8 | 2.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 7.1 | 9.4 | 10.9 | 10.0 | 10.2 | 10.6 | 10.8 | 10.0 | 10.4 | 9.9 | 7.5 | 7.9 | 9.8 | 15.0 | 17.0 | 14.8 | 16.0 | 8.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | 18.0 | - | 13.7 | 12.9 | 15.5 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (7.1) | (5.7) | (44.5) | (48.3) | (53.0) | (42.1) | (24.9) | (24.4) | (29.3) | (49.8) | (58.0) | (56.5) | (15.9) | (9.4) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 0.3 | 0.3 | 1.8 | 2.9 | 1.1 | 0.2 | 0.1 | 0.6 | 0.7 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | (1.09) | (0.58) | (6.88) | (8.96) | (12.14) | 0.50 | (0.61) | (0.97) | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | (5.5) | (44.3) | (48.1) | (52.8) | (41.9) | (24.8) | (24.2) | (29.2) | (49.5) | (57.8) | (56.3) | (15.7) | (9.3) | (18.5) | (7.1) | ||
| 2.1 |
| 3.1 |
| 3.0 |
| 2.3 |
| 2.2 |
| 3.0 |
| 2.7 |
| 2.4 |
| 2.7 |
| 3.3 |
| 2.9 |
| 2.1 |
| 1.8 |
| 2.8 |
| 2.8 |
| 2.4 |
| 2.5 |
| 3.3 |
| 2.4 |
| 2.1 |
| 2.1 |
| 2.4 |
| 1.8 |
| 1.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 5.1 | 2.9 | 3.7 | 3.5 | 4.0 | 3.4 | 3.8 | 4.8 | 4.9 | 4.9 | 4.8 | 4.2 | 4.8 | 4.3 | 4.6 | 5.1 | 5.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 11.5 | 8.7 | 10.1 | 11.0 | 12.5 | 12.3 | 13.5 | 15.1 | 14.6 | 14.9 | 15.2 | 14.3 | 13.9 | 13.1 | 15.4 | 17.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (11.5) | 19.6 | (6.9) | (8.3) | (10.2) | (9.0) | (10.6) | (12.5) | (12.5) | (12.2) | (12.4) | (12.1) | (11.6) | (10.2) | (12.6) | (15.1) | (15.1) | (12.6) | (10.0) | (10.7) | (8.8) | (6.3) | (4.7) | (5.4) | (8.5) | (7.3) | (5.3) | (6.1) | (5.6) | (5.1) | (6.4) | (7.9) | (9.9) | (7.1) | (14.5) | (13.1) | (15.1) | (10.8) | (27.8) | (10.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.7 | 0.5 | 0.7 | 0.8 | 0.8 | 0.7 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (12.7) | (0.3) | (0.8) | (0.3) | (0.5) | (0.6) | 0.5 | 0.7 | 0.6 | 0.5 | 0.2 | 0.2 | 0.1 | (1.1) | (0.7) | (0.9) | (1.0) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (24.2) | 19.4 | (7.7) | (8.6) | (10.6) | (9.6) | (10.1) | (11.8) | (11.9) | (11.7) | (12.2) | (12.0) | (11.6) | (11.3) | (13.3) | (15.9) | (16.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (24.2) | 19.4 | (7.7) | (8.6) | (10.6) | (9.6) | (10.1) | (11.8) | (11.9) | (11.7) | (12.2) | (12.0) | (11.6) | (11.3) | (13.3) | (15.9) | (16.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (24.2) | 19.4 | (7.7) | (8.6) | (10.6) | (9.6) | (10.1) | (11.8) | (11.9) | (11.7) | (12.2) | (12.0) | (11.6) | (11.3) | (13.3) | (15.9) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (24.2) | 19.4 | (7.7) | (8.6) | (10.6) | (9.6) | (10.1) | (11.8) | (11.9) | (11.7) | (12.2) | (12.0) | (11.6) | (11.3) | (13.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (1.25) | - | (0.49) | (0.68) | (1.25) | - | (1.70) | (2.03) | (2.05) | - | (2.13) | (2.47) | (2.39) | - | (2.83) | (0.17) | (0.18) | - | (0.12) | (0.12) | (0.11) | - | (0.11) | (0.17) | (0.28) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (1.25) | - | (0.49) | (0.68) | (1.25) | - | (1.70) | (2.03) | (2.05) | - | (2.13) | (2.47) | (2.39) | - | (2.83) | (0.17) | (0.18) | - | ||||||||||||||||||||||
| Shares Basic | 19.4 | - | 15.7 | 12.6 | 8.5 | - | 5.9 | 5.8 | 5.8 | - | 5.7 | 4.8 | 4.8 | - | 4.7 | 91.7 | 91.6 | - | ||||||||||||||||||||||
| Shares Diluted | 19.4 | - | 15.7 | 12.6 | 8.5 | - | 5.9 | 5.8 | 5.8 | - | 5.7 | 4.8 | 4.8 | - | 4.7 | 91.7 | 91.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (11.5) | - | - | - | (10.1) | - | - | - | (12.4) | - | - | - | (11.6) | - | - | - | (15.1) | - | - | - | (8.8) | - | - | - | (8.5) | - | - | - | (5.5) | - | - | - | (9.9) | - | - | - | (15.0) | - | - | - |
| EBIT | (11.5) | 19.6 | (6.9) | (8.3) | (10.2) | (9.0) | (10.6) | (12.5) | (12.5) | (12.2) | (12.4) | (12.1) | (11.6) | (10.2) | (12.6) | (15.1) | (15.1) | (12.6) | (10.0) | |||||||||||||||||||||
| - |
| 13.7 |
| 11.4 |
| 9.9 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 15.1 | 14.0 | 16.8 | 18.6 | 19.6 | 17.3 | 12.1 | 11.6 | 14.8 | 14.1 | 15.6 | 12.9 | 11.7 | 11.3 | 10.4 | 8.3 | 10.3 | 8.7 |
| Depreciation & Amortization | - | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.7 | 0.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 41.3 | 42.3 | 55.5 | 58.4 | 63.2 | 52.7 | 35.7 | 34.4 | 39.8 | 59.7 | 65.6 | 64.4 | 25.7 | 24.4 | 35.6 | 22.0 | 21.6 | 18.6 |
| (18.6) |
| (7.2) |
| (5.6) |
| (10.0) |
| 0.1 |
| 0.2 |
| Interest Expense | - | - | - | - | - | 0.0 | 0.0 | 0.8 | 3.9 | 4.0 | 2.8 | 3.3 | 3.7 | 3.8 | 0.2 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (14.1) | (1.9) | 1.2 | 0.9 | (3.7) | (3.4) | (5.0) | (7.8) | (3.2) | (3.6) | (2.4) | (2.5) | (2.9) | (2.9) | 2.2 | (2.7) | 1.2 | 0.2 |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | (21.2) | (7.6) | (43.4) | (47.4) | (56.7) | (45.4) | (29.9) | (32.1) | (32.6) | (53.3) | (60.4) | (59.0) | (18.7) | (12.3) | (16.4) | (9.9) | (4.4) | (9.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (21.2) | (7.6) | (43.4) | (47.4) | (56.7) | (45.4) | (29.9) | (32.1) | (32.6) | (53.3) | (60.4) | (59.0) | (18.7) | (12.3) | (16.4) | (9.9) | (4.4) | (9.8) |
| Net Income Attributable To Parent | (21.2) | (7.6) | (43.4) | (47.4) | (56.7) | (45.4) | (29.9) | (32.1) | (32.6) | (53.3) | (60.4) | (59.0) | (18.7) | (12.3) | (16.4) | (9.9) | (4.4) | (9.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (21.2) | (7.6) | (43.4) | (47.4) | (56.7) | (45.4) | (29.9) | (32.1) | (32.6) | (53.3) | (60.4) | (59.0) | (18.7) | (12.3) | (16.4) | (9.9) | (4.4) | (9.8) |
| - |
| - |
| EPS Diluted | (1.09) | (0.58) | (6.88) | (8.96) | (12.14) | 0.50 | (0.61) | (0.97) | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 19.4 | 13.2 | 6.3 | 5.3 | 4.7 | 91.6 | 48.7 | 33.2 | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 19.4 | 13.2 | 6.3 | 5.3 | 4.7 | 91.6 | 48.7 | 33.2 | - | - | - | - | - | - | - | - | - | - |
| (5.0) |
| (9.3) |
| EBIT | (7.1) | (5.7) | (44.5) | (48.3) | (53.0) | (42.1) | (24.9) | (24.4) | (29.3) | (49.8) | (58.0) | (56.5) | (15.9) | (9.4) | (18.6) | (7.2) | (5.6) | (10.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 4.3 |
| 4.1 |
| 4.1 |
| 3.5 |
| 2.6 |
| 2.4 |
| 3.6 |
| 3.0 |
| 2.9 |
| 2.5 |
| 3.1 |
| 3.0 |
| 4.1 |
| 3.6 |
| 4.0 |
| 3.3 |
| 3.4 |
| 3.8 |
| 3.5 |
| 3.8 |
| 4.7 |
| 3.4 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.2 |
| 15.7 |
| 13.1 |
| 12.9 |
| 11.0 |
| 9.3 |
| 7.5 |
| 7.8 |
| 11.2 |
| 10.6 |
| 8.2 |
| 8.2 |
| 7.3 |
| 7.9 |
| 9.3 |
| 10.2 |
| 12.4 |
| 10.4 |
| 16.9 |
| 15.2 |
| 17.2 |
| 13.1 |
| 29.5 |
| 12.4 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.8 |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (1.0) |
| (0.2) |
| (1.1) |
| (1.2) |
| (1.3) |
| (1.3) |
| (1.2) |
| (1.3) |
| (1.1) |
| (1.1) |
| (4.3) |
| (0.8) |
| (0.8) |
| (0.8) |
| (0.8) |
| (0.9) |
| (1.0) |
| (1.0) |
| (0.7) |
| (0.6) |
| (0.6) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.6) |
| (11.1) |
| (10.8) |
| (9.9) |
| (7.5) |
| (6.0) |
| (6.7) |
| (9.7) |
| (8.6) |
| (6.4) |
| (7.2) |
| (9.9) |
| (5.9) |
| (7.2) |
| (8.7) |
| (10.7) |
| (8.0) |
| (15.5) |
| (14.1) |
| (15.7) |
| (11.3) |
| (28.3) |
| (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.6) |
| (11.1) |
| (10.8) |
| (9.9) |
| (7.5) |
| (6.0) |
| (6.7) |
| (9.7) |
| (8.6) |
| (6.4) |
| (7.2) |
| (9.9) |
| (5.9) |
| (7.2) |
| (8.7) |
| (10.7) |
| (8.0) |
| (15.5) |
| (14.1) |
| (15.7) |
| (11.3) |
| (28.3) |
| (11.3) |
| (16.1) |
| (13.6) |
| (11.1) |
| (10.8) |
| (9.9) |
| (7.5) |
| (6.0) |
| (6.7) |
| (9.7) |
| (8.6) |
| (6.4) |
| (7.2) |
| (9.9) |
| (5.9) |
| (7.2) |
| (8.7) |
| (10.7) |
| (8.0) |
| (15.5) |
| (14.1) |
| (15.7) |
| (11.3) |
| (28.3) |
| (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.9) |
| (16.1) |
| (13.6) |
| (11.1) |
| (10.8) |
| (9.9) |
| (7.5) |
| (6.0) |
| (6.7) |
| (9.7) |
| (8.6) |
| (6.4) |
| (7.2) |
| (9.9) |
| (5.9) |
| (7.2) |
| (8.7) |
| (10.7) |
| (8.0) |
| (15.5) |
| (14.1) |
| (15.7) |
| (11.3) |
| (28.3) |
| (11.3) |
| (0.12) |
| (0.12) |
| (0.11) |
| - |
| (0.11) |
| (0.17) |
| (0.28) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.6 |
| 91.5 |
| 91.5 |
| - |
| 54.6 |
| 39.5 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.6 |
| 91.5 |
| 91.5 |
| - |
| 54.6 |
| 39.5 |
| 34.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.7) |
| (8.8) |
| (6.3) |
| (4.7) |
| (5.4) |
| (8.5) |
| (7.3) |
| (5.3) |
| (6.1) |
| (5.6) |
| (5.1) |
| (6.4) |
| (7.9) |
| (9.9) |
| (7.1) |
| (14.5) |
| (13.1) |
| (15.1) |
| (10.8) |
| (27.8) |
| (10.7) |