| (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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 3.3 | 3.5 | 3.8 | 3.9 | 3.9 | 4.1 | 4.5 | 5.0 | 4.2 | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | 2.6 | 3.1 | 3.6 | 3.7 | 3.2 | 2.5 | 3.7 | 4.0 | 3.9 | - | - | - | - | - | - | - | - | - |
| Gross Profit | 0.7 | 0.4 | 0.3 | 0.2 | 0.7 | 1.5 | 0.7 | 1.0 | 0.3 | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (2.4) | (5.0) | (4.5) | (3.8) | (10.1) | 1.3 | 0.4 | 0.7 | (0.0) | 1.1 | (0.2) | (0.2) | (0.4) | (0.4) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | - | (0.1) | 0.0 | 0.0 | 0.0 | - | 0.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.47) | - | (1.59) | (0.15) | (15.57) | - | 0.23 | 0.02 | (0.02) | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (2.4) | - | - | - | (10.1) | - | - | - | (0.0) | - | - | - | - | - | - | - | ||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 14.5 | 15.1 | 17.8 | 19.4 | - |
| Cost of Revenue | 12.9 | 13.5 | 14.1 | 16.7 | - |
| Gross Profit | 1.6 | 1.6 | 3.6 | 2.6 | - |
| Operating Expenses | |||||
| Research & Development | - | - | 0.0 | 0.0 | - |
| Selling General & Administrative | 11.7 | 9.3 | 1.2 | 2.3 | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (15.7) | (23.4) | 2.4 | 0.3 | (2.0) |
| Non-Operating | |||||
| Interest Income | - | - | 0.0 | 0.4 | 1.6 |
| Interest Expense | 1.8 | 1.8 | 1.2 | 2.1 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.3 |
| Net Income From Continuing Ops | (16.4) | (24.1) | 1.2 | (2.1) | (0.7) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (3.41) | (13.44) | 4.35 | (0.14) | - |
| EPS Diluted | (3.41) | (13.39) | 1.66 | (0.14) | - |
| Shares Basic | 4.6 | 1.8 | |||
| Supplementary Data | |||||
| EBITDA | - | (23.4) | 2.4 | 0.4 | - |
| EBIT | (15.7) | (23.4) | 2.4 | 0.3 | (2.0) |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 2.7 | 2.2 | 2.7 | 4.0 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.1 | - | 4.8 | - | 10.8 | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| (0.2) |
| (0.9) |
| (0.5) |
| (0.0) |
| - |
| - |
| Interest Expense | 0.2 | 0.3 | 0.7 | 0.6 | 0.2 | 0.2 | 0.3 | 0.5 | 0.2 | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (0.3) | 1.3 | (1.5) | (0.2) | (0.2) | (0.3) | (0.4) | (0.3) | - | - | - | - | 1.0 | 0.5 | 0.2 | (0.1) | - |
| Pre-Tax Income | (2.6) | (5.3) | (3.2) | (5.3) | (10.2) | 1.1 | 0.1 | 0.3 | (0.3) | (1.4) | (0.2) | (0.3) | (0.1) | 0.5 | 0.3 | (0.7) | (0.6) | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | (2.6) | (5.3) | (3.2) | (5.3) | (10.2) | 1.1 | 0.1 | 0.3 | (0.3) | (1.3) | (0.3) | (0.3) | (0.2) | 0.4 | 0.2 | (0.7) | (0.6) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.6) | (5.3) | (3.2) | (5.3) | (10.2) | 1.1 | 0.1 | 0.3 | (0.3) | (1.3) | (0.3) | (0.3) | (0.2) | 0.4 | 0.2 | (0.7) | (0.6) | (0.0) |
| Net Income Attributable To Parent | (2.1) | (5.0) | (3.1) | (5.3) | (10.2) | 1.1 | 0.1 | 0.3 | (0.3) | (1.3) | (0.3) | (0.3) | (0.2) | 0.4 | 0.2 | (0.7) | (0.6) | (0.0) |
| Less: Minority Interest | (0.4) | (0.4) | (0.1) | 0.1 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.1) | (5.1) | (3.1) | (5.2) | (10.2) | 1.1 | 0.1 | 0.3 | (0.3) | (1.3) | (0.3) | (0.3) | (0.2) | 0.4 | 0.2 | (0.7) | (0.6) | (0.0) |
| - |
| - |
| EPS Diluted | (0.47) | - | (1.59) | (0.15) | (7.40) | - | 0.11 | 0.01 | (0.02) | - | - | - | - | - | - | - | - | - |
| Shares Basic | 4.6 | - | 2.0 | 34.8 | 0.7 | - | 0.5 | 15.0 | 14.9 | - | - | - | - | - | - | - | 9.7 | - |
| Shares Diluted | 4.6 | - | 2.0 | 34.9 | 1.4 | - | 1.1 | 32.4 | 14.9 | - | - | - | - | - | - | - | 9.7 | - |
| - |
| - |
| EBIT | (2.4) | (5.0) | (4.5) | (3.8) | (10.1) | 1.3 | 0.4 | 0.7 | (0.0) | 1.1 | (0.2) | (0.2) | (0.4) | (0.4) | (0.2) | (0.9) | (0.5) | (0.0) |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | 25.0 | 1.2 | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | (0.7) | (0.6) | (1.2) | (2.4) | 1.6 |
| Pre-Tax Income | (16.4) | (24.1) | 1.2 | (2.1) | (0.5) |
| - |
| - |
| - |
| - |
| Net Income | (16.4) | (24.1) | 1.2 | (2.1) | (0.7) |
| Net Income Attributable To Parent | (15.5) | (23.7) | 1.2 | (2.1) | (0.7) |
| Less: Minority Interest | (0.8) | (0.4) | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (15.5) | (23.7) | 1.2 | (2.1) | (0.7) |
| 0.3 |
| 14.8 |
| - |
| Shares Diluted | 4.6 | 1.8 | 0.9 | 14.8 | - |