| (in millions of USD, except per-share data) | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q3 FY 10 | Q2 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| (in millions of USD, except per-share data) | TTM | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | - | (0.7) | (0.0) | (1.2) | (0.8) | (2.1) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.7) | (0.7) | (0.0) | (1.0) | 3.7 | (1.1) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | - | 0.01 | (0.11) | 0.42 | (0.13) |
| EPS Diluted | - | - | 0.01 | (0.11) | 0.40 | (0.13) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | (0.8) | (2.0) |
| EBIT | - | (0.7) | (0.0) | (1.2) | (0.8) | (2.1) |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | 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 | 0.1 | 0.1 | 0.0 | ||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | 0.3 | 0.4 | 0.3 | 0.6 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.6 | 0.2 | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | - | - | (0.3) | - | - | (0.0) | (0.0) | 0.1 | (0.0) | (0.1) | (0.1) | (0.3) | (0.1) | (0.2) | (0.6) | (0.2) | (0.1) | (0.4) | (0.0) | (1.0) | (0.4) |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | |||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | (0.3) | (0.4) | (0.3) | (0.6) | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | (0.1) | (0.0) | (0.3) | (0.1) | (0.0) | (0.6) | (1.4) | (0.1) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (0.3) | (0.4) | (0.3) | (0.6) | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | (0.1) | (0.0) | (0.3) | (0.1) | (0.0) | (0.6) | (1.4) | (0.1) | ||||
| Net Income Attributable To Parent | (0.3) | (0.4) | (0.3) | (0.6) | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | (0.1) | (0.0) | (0.3) | (0.1) | (0.0) | (0.6) | (0.4) | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (0.3) | (0.4) | (0.3) | (0.6) | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | (0.1) | (0.0) | (0.3) | (0.1) | (0.0) | (0.6) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | - | - | - | - | 0.01 | 0.00 | 0.00 | - | (0.01) | (0.01) | (0.01) | - | (0.01) | 0.00 | (0.06) | - | (0.05) | (0.12) | 0.64 | (0.05) | 0.00 |
| EPS Diluted | - | - | - | - | - | 0.00 | 0.00 | - | 0.00 | (0.01) | (0.01) | - | (0.01) | 0.00 | (0.06) | - | (0.05) | (0.12) | |||
| Shares Basic | - | - | - | - | - | 22.3 | 9.4 | - | 9.4 | 9.4 | 9.4 | - | 9.3 | 9.3 | 9.4 | - | 8.9 | 8.9 | |||
| Shares Diluted | - | - | - | - | - | 22.3 | 9.4 | - | 9.4 | 9.4 | 9.4 | - | 9.3 | 9.3 | 9.5 | - | 8.9 | 8.9 | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | (1.0) | (0.4) |
| EBIT | - | - | (0.3) | - | - | (0.0) | (0.0) | 0.1 | (0.0) | (0.1) | (0.1) | (0.3) | (0.1) | (0.2) | (0.6) | (0.2) | (0.1) | (0.4) | (0.0) | ||
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 0.1 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 |
| Depreciation & Amortization | - | - | - | - | 0.0 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 1.7 | 0.7 | 0.0 | 1.2 | 0.8 | 2.1 |
| - |
| - |
| - |
| 0.0 |
| (1.5) |
| 0.0 |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (1.7) | (0.7) | (0.0) | (1.0) | 3.7 | (1.1) |
| Net Income Attributable To Parent | (1.7) | (0.7) | (0.0) | (1.0) | 3.7 | (1.1) |
| Less: Minority Interest | - | - | - | - | 0.0 | (0.5) |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.7) | (0.7) | (0.0) | (1.0) | 3.7 | (1.1) |
| - |
| - |
| 9.4 |
| 9.4 |
| 8.9 |
| 8.5 |
| Shares Diluted | - | - | 9.4 | 9.4 | 9.5 | 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.1 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.4 |
| 0.0 |
| 1.0 |
| 0.4 |
| - |
| - |
| - |
| (0.4) |
| (0.7) |
| (0.3) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| 5.7 |
| (0.9) |
| (0.0) |
| - |
| - |
| - |
| - |
| (0.4) |
| 5.7 |
| (0.9) |
| (0.0) |
| (0.4) |
| (1.1) |
| 5.7 |
| (0.4) |
| (0.0) |
| - |
| (0.4) |
| (0.0) |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.4) |
| (1.1) |
| 5.7 |
| (0.4) |
| (0.0) |
| 0.62 |
| (0.05) |
| 0.00 |
| 8.9 |
| 8.5 |
| 8.3 |
| 9.2 |
| 8.5 |
| 8.3 |
| (1.0) |
| (0.4) |