| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 11.2 | 13.3 | 11.5 | 12.8 | 12.3 | 12.7 | 12.6 | 12.3 | 12.1 | 15.8 | 14.3 | 16.0 | 17.0 | 18.9 | 17.0 | 18.9 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 48.8 | 49.9 | 49.7 | 63.2 | 74.1 | 96.1 | 95.2 |
| Cost of Revenue | 28.1 | 28.2 | 28.4 | 27.6 | 54.7 | 47.5 | 42.9 |
| Gross Profit | 20.7 | 21.7 | 21.3 | 35.6 | 19.4 | 48.6 | 52.3 |
| Operating Expenses | |||||||
| Research & Development | - | 1.8 | 2.3 | 3.0 | 3.4 | 5.5 | 6.0 |
| Selling General & Administrative | 39.9 | 42.0 | 53.2 | 75.6 | 70.1 | ||
| Operating Income | |||||||
| Operating Income | (19.2) | (20.3) | (32.0) | (40.6) | (52.5) | (147.1) | (51.3) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (0.1) | (0.1) | 0.0 | 0.5 | 0.1 | 0.1 | (8.0) |
| Net Income From Continuing Ops | (36.6) | (29.7) | (29.8) | (23.8) | (59.3) | (137.7) | |
| Per Share | |||||||
| EPS Basic | (0.23) | (0.19) | (0.19) | (0.16) | (0.40) | (0.98) | (0.25) |
| EPS Diluted | (0.23) | (0.19) | (0.19) | (0.16) | (0.40) | (0.98) | (0.25) |
| Supplementary Data | |||||||
| EBITDA | - | (13.9) | (22.0) | (25.5) | (43.5) | (136.0) | (44.5) |
| EBIT | (19.2) | (20.3) | (32.0) | (40.6) | (52.5) | (147.1) | (51.3) |
| 19.4 |
| 24.8 |
| 23.7 |
| 24.2 |
| 23.4 |
| Cost of Revenue | 6.0 | 8.3 | 7.0 | 6.8 | 6.0 | 7.6 | 5.9 | 9.7 | 5.2 | 7.0 | 6.4 | 7.1 | 7.1 | 29.4 | 8.1 | 9.6 | 7.6 | 20.6 | 8.8 | 8.3 | 9.8 |
| Gross Profit | 5.2 | 5.0 | 4.5 | 6.0 | 6.2 | 5.1 | 6.7 | 2.6 | 6.9 | 8.8 | 7.9 | 8.9 | 9.9 | (10.6) | 8.9 | 9.3 | 11.7 | 4.2 | 14.9 | 15.8 | 13.6 |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 9.5 | 10.6 | 9.7 | 10.1 | 11.6 | 10.5 | 12.7 | 14.7 | 15.3 | 18.6 | 19.9 | 19.6 | 17.5 | 21.4 | 11.0 | 17.3 | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Depreciation & Amortization | 1.7 | - | - | - | 2.4 | - | - | - | 2.5 | - | - | - | 3.8 | - | - | - | |||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | (4.3) | (5.6) | (5.3) | (4.1) | (5.3) | (5.5) | (6.0) | (12.1) | (8.4) | (10.3) | (12.0) | (10.7) | (7.6) | (32.0) | (3.9) | (7.9) | (8.6) | (118.2) | (9.4) | (9.4) | (10.1) |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | 0.1 | (1.5) | 0.6 | (0.7) | (0.7) | 2.1 | (1.2) | (0.0) | 0.6 | (1.5) | 0.8 | (1.4) | (0.7) | 0.4 | 0.3 | 0.1 | (0.1) | ||||
| Pre-Tax Income | (13.1) | (11.5) | (5.9) | (6.3) | (6.2) | (3.4) | (5.8) | (11.0) | (9.6) | (8.1) | (15.1) | 2.8 | (2.9) | (35.1) | (7.6) | (7.9) | |||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | (0.0) | (0.0) | 0.0 |
| Net Income From Continuing Ops | (13.1) | (11.4) | (5.8) | (6.3) | (6.2) | (3.4) | (5.8) | (11.1) | (9.6) | (8.6) | (15.1) | 2.8 | (2.9) | (35.2) | (7.6) | (7.9) | (8.6) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (13.1) | (11.4) | (5.8) | (6.3) | (6.2) | (3.4) | (5.8) | (11.1) | (9.6) | (8.6) | (15.1) | 2.8 | (2.9) | (35.2) | (7.6) | (7.9) | (8.6) | ||||
| Net Income Attributable To Parent | (13.1) | (11.4) | (5.8) | (6.3) | (6.2) | (3.4) | (5.8) | (11.1) | (9.6) | (8.6) | (15.1) | 2.8 | (2.9) | (35.2) | (7.6) | (7.9) | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (13.1) | (11.4) | (5.8) | (6.3) | (6.2) | (3.4) | (5.8) | (11.1) | (9.6) | (8.6) | (15.1) | 2.8 | (2.9) | (35.2) | (7.6) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (0.08) | - | (0.04) | (0.04) | (0.04) | - | (0.04) | (0.07) | (0.06) | - | (0.10) | 0.02 | (0.02) | - | (0.05) | (0.05) | (0.06) | - | (0.01) | (0.04) | (0.09) |
| EPS Diluted | (0.08) | - | (0.04) | (0.04) | (0.04) | - | (0.04) | (0.07) | (0.06) | - | (0.10) | 0.02 | (0.02) | - | (0.05) | (0.05) | (0.06) | - | |||
| Shares Basic | 159.7 | - | 159.1 | 158.6 | 158.0 | - | 157.5 | 157.2 | 156.0 | - | 153.1 | 152.5 | 152.3 | - | 145.3 | 145.2 | 145.0 | - | |||
| Shares Diluted | 159.7 | - | 159.1 | 158.6 | 158.0 | - | 157.5 | 157.2 | 156.0 | - | 153.1 | 152.8 | 152.3 | - | 145.3 | 145.2 | 145.0 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | (2.6) | - | - | - | (2.9) | - | - | - | (5.9) | - | - | - | (3.8) | - | - | - | (6.6) | - | - | - | (7.5) |
| EBIT | (4.3) | (5.6) | (5.3) | (4.1) | (5.3) | (5.5) | (6.0) | (12.1) | (8.4) | (10.3) | (12.0) | (10.7) | (7.6) | (32.0) | (3.9) | (7.9) | (8.6) | (118.2) | (9.4) | ||
| 97.6 |
| 103.6 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 6.3 | 10.0 | 15.2 | 9.0 | 11.0 | 6.8 |
| Amortization of Intangibles | - | 0.2 | 0.2 | 0.8 | 1.2 | 3.5 | 2.0 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.5) | (2.3) | 1.6 | (2.7) | 0.7 | 0.1 | 1.3 |
| Pre-Tax Income | (36.7) | (29.8) | (29.8) | (23.3) | (59.2) | (137.6) | (38.7) |
| (30.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (36.6) | (29.7) | (29.8) | (23.8) | (59.3) | (137.7) | (30.7) |
| Net Income Attributable To Parent | (36.6) | (29.7) | (29.8) | (23.8) | (59.3) | (137.7) | (30.7) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (36.6) | (29.7) | (29.8) | (23.8) | (59.3) | (137.7) | (30.7) |
| Shares Basic | 159.7 | 158.8 | 157.6 | 152.9 | 146.6 | 140.8 | 125.0 |
| Shares Diluted | 159.7 | 158.8 | 157.6 | 152.9 | 146.6 | 140.8 | 125.0 |
| 20.4 |
| 24.4 |
| 24.3 |
| 25.2 |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 0.1 |
| 0.1 |
| 0.1 |
| (8.6) |
| (118.1) |
| (0.8) |
| (5.9) |
| (12.7) |
| (118.2) |
| (0.8) |
| (5.9) |
| (12.8) |
| - |
| - |
| - |
| - |
| (118.2) |
| (0.8) |
| (5.9) |
| (12.8) |
| (8.6) |
| (118.2) |
| (0.8) |
| (5.9) |
| (12.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.9) |
| (8.6) |
| (118.2) |
| (0.8) |
| (5.9) |
| (12.8) |
| (0.01) |
| (0.04) |
| (0.09) |
| 140.5 |
| 139.9 |
| 139.7 |
| 140.5 |
| 139.9 |
| 139.7 |
| (9.4) |
| (10.1) |