| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 15.2 | 19.2 | 18.4 | 19.0 | 15.1 | 14.1 | 12.6 | 12.4 | 12.0 | 14.8 | 15.6 | 14.1 | 12.4 | 14.5 | 23.6 | 22.3 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 71.7 | 71.7 | 51.1 | 56.9 | 78.0 | 71.3 | 39.6 | 18.0 |
| Cost of Revenue | - | - | - | - | - | 1.2 | - | - |
| Gross Profit | - | - | - | - | - | 70.1 | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (8.9) | (7.3) | (13.3) | (44.5) | (55.3) | (52.5) | (38.8) | (44.6) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | 0.5 | 0.5 | 2.1 |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.1 | 0.5 | 0.4 | 0.4 | 0.2 | 0.1 |
| Net Income From Continuing Ops | (8.1) | (6.4) | (12.9) | (48.9) | (50.9) | |||
| Per Share | ||||||||
| EPS Basic | (0.14) | (0.11) | (0.24) | (0.92) | (0.96) | (0.73) | (3.30) | - |
| EPS Diluted | (0.14) | (0.11) | (0.24) | (0.92) | (0.96) | (1.02) | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | (38.5) | (44.3) |
| EBIT | (8.9) | (7.3) | (13.3) | (44.5) | (55.3) | (52.5) | (38.8) | |
| 17.6 |
| 27.3 |
| 18.7 |
| 15.3 |
| 9.9 |
| 11.4 |
| 8.7 |
| 12.0 |
| 7.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | - | 0.3 | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.6 | - | 18.4 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 6.5 | 10.6 | 11.8 | 6.4 | 5.0 | 6.5 | 6.4 | 6.0 | 5.8 | 6.4 | 7.0 | 8.0 | 8.1 | 7.6 | 8.8 | 10.6 | 10.5 | ||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Amortization of Intangibles | 3.7 | - | - | - | 3.5 | - | - | - | 5.2 | - | - | - | 5.9 | - | - | - | 9.0 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 16.7 | 22.6 | 22.9 | 18.5 | 15.0 | 18.0 | 15.9 | 14.9 | 15.7 | 19.5 | 39.5 | 22.1 | 20.2 | 29.9 | 27.9 | 38.4 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (1.5) | (3.4) | (4.5) | 0.5 | 0.1 | (3.9) | (3.3) | (2.5) | (3.7) | (4.8) | (23.9) | (8.0) | (7.8) | (15.4) | (4.4) | (16.1) | (19.5) | (18.0) | (8.2) | (11.1) | (15.2) | (15.6) | (6.8) | (4.4) | (12.1) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.4) | 0.6 | 1.0 | 0.3 | (0.0) | 0.1 | 0.1 | 0.3 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | 0.0 | - | - | - | (0.2) | - | - | - | (1.8) | - | - | - | (0.2) | - | - | - | |||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pre-Tax Income | (1.3) | (3.5) | (4.0) | 0.7 | 0.3 | (2.8) | (3.0) | (2.0) | (5.0) | (4.6) | (26.4) | (9.6) | (7.7) | (14.3) | (4.4) | (15.9) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.3 | (0.2) | (0.1) | 0.0 | (0.1) | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (1.3) | (3.8) | (3.7) | 0.8 | 0.3 | (2.8) | (3.1) | (2.0) | (5.0) | (4.7) | (26.6) | (9.9) | (7.8) | (14.5) | (4.5) | (16.0) | (15.9) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (1.3) | (3.8) | (3.7) | 0.8 | 0.3 | (2.8) | (3.1) | (2.0) | (5.0) | (4.7) | (26.6) | (9.9) | (7.8) | (14.5) | (4.5) | (16.0) | (15.9) | ||||||||
| Net Income Attributable To Parent | (1.3) | (3.8) | (3.7) | 0.8 | 0.3 | (2.8) | (3.1) | (2.0) | (5.0) | (4.7) | (26.6) | (9.9) | (7.8) | (14.5) | (4.5) | (16.0) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (1.3) | (3.8) | (3.7) | 0.8 | 0.3 | (2.8) | (3.1) | (2.0) | (5.0) | (4.7) | (26.6) | (9.9) | (7.8) | (14.5) | (4.5) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.02) | - | (0.06) | 0.01 | 0.01 | - | (0.06) | (0.04) | (0.09) | - | (0.50) | (0.19) | (0.15) | - | (0.09) | (0.30) | (0.30) | - | 0.02 | (0.16) | (0.39) | - | (0.85) | (0.66) | - |
| EPS Diluted | (0.02) | - | (0.06) | 0.01 | 0.01 | - | (0.06) | (0.04) | (0.09) | - | (0.50) | (0.19) | (0.15) | - | (0.09) | (0.30) | (0.30) | - | |||||||
| Shares Basic | 58.9 | - | 57.9 | 57.6 | 57.1 | - | 54.9 | 53.6 | 53.3 | - | 53.0 | 53.0 | 53.0 | - | 52.8 | 0.1 | 0.1 | - | |||||||
| Shares Diluted | 58.9 | - | 57.9 | 57.6 | 57.1 | - | 54.9 | 53.6 | 53.3 | - | 53.0 | 53.0 | 53.0 | - | 52.8 | 0.1 | 0.1 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (1.5) | (3.4) | (4.5) | 0.5 | 0.1 | (3.9) | (3.3) | (2.5) | (3.7) | (4.8) | (23.9) | (8.0) | (7.8) | (15.4) | (4.4) | (16.1) | (19.5) | (18.0) | (8.2) | ||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 35.4 | 33.8 | 24.7 | 29.4 | 37.5 | 34.9 | 20.9 | 14.3 |
| Depreciation & Amortization | - | - | - | - | - | - | 0.3 | 0.3 |
| Amortization of Intangibles | - | 14.5 | 19.1 | 22.9 | 39.3 | 27.9 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 80.7 | 79.0 | 64.5 | 101.4 | 133.3 | 123.7 | 78.4 | 62.6 |
| - |
| - |
| Income From Equity Investments | - | - | (2.5) | (5.4) | - | (0.1) | (0.5) | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (8.1) | (6.4) | (12.8) | (48.4) | (50.6) | (37.3) | (48.4) | (42.5) |
| (0.5) |
| (48.6) |
| (42.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (8.1) | (6.4) | (12.9) | (48.9) | (50.9) | (37.6) | (48.6) | (42.7) |
| Net Income Attributable To Parent | (8.1) | (6.4) | (12.9) | (48.9) | (50.9) | (37.6) | (48.6) | (42.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (8.1) | (6.4) | (12.9) | (48.9) | (50.9) | (37.6) | (62.4) | (58.6) |
| (3.30) |
| - |
| Shares Basic | 58.9 | 57.7 | 54.5 | 53.0 | 52.8 | 51.5 | 18.9 | 13.2 |
| Shares Diluted | 58.9 | 57.7 | 54.5 | 53.0 | 52.8 | 51.8 | 18.9 | 13.2 |
| (44.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 8.1 |
| 9.2 |
| 8.7 |
| 8.9 |
| 4.3 |
| 3.4 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.1 |
| 45.3 |
| 26.9 |
| 26.4 |
| 25.1 |
| 27.0 |
| 15.5 |
| 16.4 |
| 19.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.8) |
| (11.2) |
| 0.9 |
| (8.3) |
| (18.7) |
| (25.7) |
| (6.7) |
| (4.3) |
| (11.8) |
| 25.8 |
| 0.8 |
| (8.3) |
| (18.8) |
| (25.8) |
| (6.7) |
| (4.3) |
| (11.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.4) |
| 0.8 |
| (8.3) |
| (18.8) |
| (25.8) |
| (6.7) |
| (4.3) |
| (11.8) |
| (15.9) |
| (11.4) |
| 0.8 |
| (8.3) |
| (18.8) |
| (25.8) |
| (6.7) |
| (4.3) |
| (11.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.0) |
| (15.9) |
| (11.4) |
| 0.8 |
| (8.3) |
| (18.8) |
| (26.5) |
| (11.2) |
| (8.7) |
| (16.0) |
| (0.14) |
| (0.19) |
| (0.39) |
| - |
| (0.85) |
| (0.66) |
| - |
| 52.6 |
| 52.6 |
| 48.1 |
| - |
| 13.2 |
| 13.2 |
| 13.2 |
| 52.7 |
| 53.0 |
| 48.1 |
| - |
| 13.2 |
| 13.2 |
| 13.2 |
| (11.1) |
| (15.2) |
| (15.6) |
| (6.8) |
| (4.4) |
| (12.1) |