| (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 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1.8 | 1.5 | 1.1 | 0.7 | 0.4 | 0.4 | 0.3 | 0.2 |
| Cost of Revenue | 1.8 | 0.7 | 0.7 | 0.4 | 0.2 | 0.3 | 0.2 | 0.3 |
| Gross Profit | 0.0 | 0.7 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | (0.0) |
| Operating Expenses | ||||||||
| Research & Development | 0.5 | 0.4 | 0.4 | 0.6 | 0.2 | 0.3 | 0.4 | 0.4 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (1.8) | (2.0) | (1.9) | (2.4) | (1.2) | (1.6) | (1.7) | (1.6) |
| Non-Operating | ||||||||
| Interest Income | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.9) | (2.1) | (2.0) | (2.5) | (1.2) | |||
| Per Share | ||||||||
| EPS Basic | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | (2.4) | - | - | - | (1.6) |
| EBIT | (1.8) | (2.0) | (1.9) | (2.4) | (1.2) | (1.6) | (1.7) | |
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 5.1 | 1.4 | 0.6 |
| Cost of Revenue | 3.6 | 1.0 | 0.7 |
| Gross Profit | 1.5 | 0.4 | (0.1) |
| Operating Expenses | |||
| Research & Development | 1.9 | 1.3 | 2.0 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 2.9 | 1.8 | 2.5 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (8.1) | (6.2) | (8.7) |
| Non-Operating | |||
| Interest Income | 0.2 | 0.1 | 0.1 |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | - |
| Net Income From Continuing Ops | (8.5) | (6.5) | (9.0) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.55) | (0.45) | - |
| EPS Diluted | (0.55) | (0.45) | - |
| Shares Basic | 18.8 | 14.6 | 14.6 |
| Shares Diluted | 18.8 | ||
| Supplementary Data | |||
| EBITDA | (8.1) | (6.1) | (8.5) |
| EBIT | (8.1) | (6.2) | (8.7) |
| - |
| - |
| - |
| Selling & Marketing | 0.4 | 1.0 | 0.7 | 0.8 | 0.3 | 0.5 | 0.5 | 0.5 |
| General & Administrative | 0.6 | 0.5 | 0.6 | 0.7 | 0.2 | 0.3 | 0.4 | 0.3 |
| Depreciation & Amortization | - | - | - | 0.0 | - | - | - | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.8 | 2.7 | 2.3 | 2.8 | 1.5 | 1.6 | 1.9 | 1.6 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - |
| (1.7) |
| (1.9) |
| (1.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (1.9) | (2.1) | (2.0) | (2.5) | (1.2) | (1.7) | (1.9) | (1.7) |
| Net Income Attributable To Parent | (1.9) | (2.1) | (2.0) | (2.5) | (1.2) | (1.7) | (1.9) | (1.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 0.1 | 0.2 | - | - | 0.0 | 0.0 | - |
| Net Income To Common Shareholders | (3.5) | (2.2) | (2.2) | (2.5) | (1.2) | (1.7) | (1.9) | (1.7) |
| - |
| - |
| Shares Basic | - | - | - | 15.9 | - | - | - | 14.6 |
| Shares Diluted | - | - | - | 15.9 | - | - | - | 14.6 |
| (1.6) |
| 2.4 |
| 1.2 |
| 2.4 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 9.6 | 6.6 | 8.6 |
| - |
| - |
| - |
| Pre-Tax Income | - | - | - |
| (8.5) |
| (6.5) |
| (9.0) |
| Net Income Attributable To Parent | (8.5) | (6.5) | (9.0) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | 2.0 | 0.0 | - |
| Net Income To Common Shareholders | (10.4) | (6.5) | (9.0) |
| 14.6 |
| 14.6 |