| (in millions of USD, except per-share data) | 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 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 10.1 | - | 11.3 | - | 13.1 | - | 12.7 | - | - | - | - | - | - | - | - |
| Cost of Revenue | 6.9 | - | 8.1 | - | 8.7 | - | 8.6 | - | - | - | - | - | - | - | - |
| Gross Profit | 3.2 | - | 3.1 | - | 4.4 | - | 4.1 | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (4.3) | (9.5) | (15.9) | (0.5) | (1.4) | (3.2) | (2.3) | (0.5) | (0.6) | (1.2) | (1.1) | (1.3) | (0.5) | (0.0) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 0.0 | - | 0.1 | - | 0.1 | - | 0.2 | - | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | (0.13) | - | (0.13) | - | (0.09) | - | (0.11) | - | - | - | (0.01) | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | (4.2) | - | - | - | (1.3) | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | 37.8 | 46.4 | 53.3 | - |
| Cost of Revenue | - | 22.4 | 31.8 | 35.9 | - |
| Gross Profit | - | 15.4 | 14.6 | 17.4 | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (30.3) | (7.9) | (27.4) | (6.6) | (4.0) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | 0.1 | 0.6 | 0.5 | - |
| Net Income From Continuing Ops | (40.7) | (18.5) | (38.8) | (14.4) | (1.1) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (1.16) | (0.30) | (1.03) | (0.45) | - |
| EPS Diluted | (1.16) | (0.30) | (1.03) | (0.45) | - |
| Shares Basic | 35.4 | 61.5 | |||
| Supplementary Data | |||||
| EBITDA | - | (7.4) | (26.9) | (6.0) | - |
| EBIT | (30.3) | (7.9) | (27.4) | (6.6) | (4.0) |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 7.5 | - | 19.1 | - | 5.8 | - | 6.5 | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 0.4 | - | - | - | 0.8 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.0) |
| Interest Expense |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.0 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (4.4) | - | (4.9) | - | (2.6) | - | (3.6) | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops |
| (4.5) |
| (27.6) |
| (5.0) |
| (3.6) |
| (2.6) |
| (4.0) |
| (3.8) |
| (3.3) |
| (3.3) |
| 0.5 |
| (0.2) |
| (1.0) |
| (0.5) |
| (0.0) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4.5) | (27.6) | (5.0) | (3.6) | (2.6) | (4.0) | (3.8) | (3.3) | (3.3) | 0.5 | (0.2) | (1.0) | (0.5) | (0.0) | (0.0) |
| Net Income Attributable To Parent | (4.7) | (31.7) | (5.0) | 0.2 | (3.0) | (13.2) | (3.8) | 0.7 | 1.0 | 0.5 | (0.2) | (1.0) | (0.5) | (0.0) | (0.0) |
| Less: Minority Interest | 0.2 | - | (0.1) | - | 0.4 | - | 0.0 | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.7) | (31.7) | (5.0) | 0.2 | (3.0) | (13.2) | (3.8) | 0.7 | 1.0 | 0.5 | (0.2) | (1.0) | (0.5) | (0.0) | (0.0) |
| (0.13) |
| - |
| (0.13) |
| - |
| (0.09) |
| - |
| (0.11) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 35.4 | - | 38.2 | - | 34.0 | - | 34.0 | - | - | - | - | - | - | - | - |
| Shares Diluted | 35.4 | - | 38.2 | - | 34.0 | - | 34.0 | - | - | - | - | - | - | - | - |
| (4.3) |
| (9.5) |
| (15.9) |
| (0.5) |
| (1.4) |
| (3.2) |
| (2.3) |
| (0.5) |
| (0.6) |
| (1.2) |
| (1.1) |
| (1.3) |
| (0.5) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| General & Administrative | - | 23.4 | 42.0 | 24.0 | - |
| Depreciation & Amortization | - | 0.5 | 0.5 | 0.6 | - |
| Amortization of Intangibles | - | 1.5 | 2.2 | 3.2 | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | - | (6.7) | (2.2) | 0.8 | - |
| Pre-Tax Income | - | (18.4) | (38.2) | (13.9) | - |
| - |
| - |
| - |
| - |
| Net Income | (40.7) | (18.5) | (38.8) | (14.4) | (1.1) |
| Net Income Attributable To Parent | (41.1) | (18.4) | (39.5) | (15.3) | (1.1) |
| Less: Minority Interest | - | (0.1) | 0.6 | 0.9 | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (41.1) | (18.4) | (39.5) | (15.3) | (1.1) |
| 38.2 |
| 34.0 |
| - |
| Shares Diluted | 35.4 | 61.5 | 38.2 | 34.0 | - |