| (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 | 1.3 | 1.6 | 1.7 | 2.3 | 1.9 | 2.1 | 2.4 | 3.4 | 3.6 | 2.7 | 3.3 | 4.5 | 4.4 | 1.6 | 2.7 | 2.6 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 6.8 | 7.4 | 11.6 | 14.9 | 10.3 | 7.6 | 5.2 |
| Cost of Revenue | 6.6 | 6.3 | 7.9 | 8.4 | 6.8 | 5.7 | 4.7 |
| Gross Profit | 0.2 | 1.1 | 3.6 | 6.5 | 3.5 | 1.9 | 0.6 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | 10.3 | 9.7 | 8.7 | 14.3 | 14.1 | 16.8 | |
| Operating Income | |||||||
| Operating Income | (35.0) | (29.5) | (10.2) | (2.1) | (21.2) | (31.3) | (9.1) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 0.5 | 0.5 | 2.9 | 0.0 | 0.6 | 0.8 | 0.8 |
| Tax & Net | |||||||
| Income Tax Expense | - | - | (0.1) | 0.4 | - | 1.1 | 0.0 |
| Net Income From Continuing Ops | (37.6) | (28.3) | (13.1) | (8.7) | (27.1) | (32.4) | |
| Per Share | |||||||
| EPS Basic | (3.71) | (2.18) | (76.71) | (457.78) | - | - | - |
| EPS Diluted | (3.71) | (2.18) | (76.71) | (457.78) | - | - | - |
| Supplementary Data | |||||||
| EBITDA | - | (27.4) | (7.7) | 1.2 | (19.6) | (30.1) | (8.5) |
| EBIT | (35.0) | (29.5) | (10.2) | (2.1) | (21.2) | (31.3) | (9.1) |
| 3.4 |
| 4.0 |
| 2.2 |
| 1.0 |
| 0.4 |
| 0.8 |
| 1.2 |
| 0.7 |
| 2.6 |
| Cost of Revenue | 1.3 | 2.8 | 0.9 | 1.5 | 1.0 | 2.9 | 1.3 | 1.8 | 1.9 | 2.2 | 1.6 | 2.2 | 2.4 | 1.3 | 1.7 | 1.5 | 2.3 | 3.5 | 1.0 | 0.6 | 0.6 | 0.8 | 1.7 | 0.9 | 1.2 |
| Gross Profit | 0.0 | (1.2) | 0.7 | 0.7 | 0.9 | (0.8) | 1.1 | 1.6 | 1.7 | 0.5 | 1.7 | 2.3 | 2.0 | 0.3 | 1.0 | 1.1 | 1.1 | 0.5 | 1.2 | 0.4 | (0.2) | (0.0) | (0.5) | (0.3) | 1.4 |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 2.6 | 4.0 | 2.2 | 1.5 | 2.0 | 2.3 | 2.4 | 2.9 | 1.0 | 2.0 | 3.7 | 4.1 | 4.5 | 2.6 | 3.0 | 4.2 | |||||||||
| Selling & Marketing | 4.8 | 11.1 | 1.6 | 1.0 | 0.8 | 0.9 | 0.7 | 0.6 | 0.7 | 0.8 | 1.2 | 1.1 | 1.0 | 0.6 | 1.0 | 1.4 | 1.0 | ||||||||
| General & Administrative | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.4 | - | - | - | 0.7 | - | - | - | 1.0 | - | - | - | |||||||||
| Amortization of Intangibles | 0.1 | 0.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 | (0.5) | 0.7 | 0.8 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 7.5 | 21.0 | 4.0 | 2.7 | 2.9 | 4.2 | 3.9 | 3.9 | 1.9 | 3.1 | 5.1 | (5.3) | 5.7 | 2.9 | 3.4 | 11.8 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (7.4) | (22.2) | (3.3) | (2.0) | (2.0) | (4.9) | (2.7) | (2.3) | (0.2) | (2.6) | (3.4) | 7.6 | (3.7) | (2.6) | (2.4) | (10.6) | (5.6) | (10.2) | (7.9) | (10.8) | (2.3) | (2.3) | (3.4) | (1.9) | (1.6) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.7 | 1.2 | 0.5 | - | 2.0 | 1.1 | - | - | - | - | - | 0.2 | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | (4.0) | 1.6 | (0.1) | (0.1) | (0.1) | (0.6) | (0.8) | (1.2) | (0.5) | (0.6) | (2.0) | (1.1) | (2.5) | (2.5) | (2.3) | 1.2 | (2.3) | ||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.1) | - | (0.0) | 0.0 | (0.0) | 0.0 |
| Net Income From Continuing Ops | (11.4) | (20.6) | (3.5) | (2.1) | (2.1) | (5.4) | (3.5) | (3.5) | (0.7) | (3.6) | (5.4) | 6.5 | (6.2) | (5.1) | (4.7) | (9.5) | (7.8) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | (1.5) | 0.1 | - | (0.2) | (0.1) | - | ||||||||
| Net Income | (11.4) | (20.6) | (3.5) | (2.1) | (2.1) | (5.4) | (3.5) | (3.5) | (0.7) | (3.7) | (5.4) | 5.0 | (6.1) | (15.8) | (4.9) | (9.5) | (7.8) | ||||||||
| Net Income Attributable To Parent | (11.4) | (20.6) | (3.5) | (2.1) | (2.1) | (5.4) | (3.5) | (3.5) | (0.7) | (3.7) | (5.4) | 5.0 | (6.1) | (15.8) | (4.9) | (9.5) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (11.4) | (22.7) | (3.5) | (2.1) | (2.1) | (5.4) | (3.5) | (3.5) | (0.7) | (3.7) | (5.4) | 5.0 | (6.1) | (15.8) | (4.9) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (1.06) | - | (1.18) | (0.81) | (0.92) | - | (81.53) | (104.18) | (23.02) | - | (14.55) | 1.06 | - | - | - | (26.61) | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (1.06) | - | (1.18) | (0.81) | (0.92) | - | (81.53) | (104.18) | (23.02) | - | (14.55) | 0.31 | - | - | - | (26.61) | - | - | |||||||
| Shares Basic | 10.7 | - | 2.9 | 2.6 | 2.3 | - | 0.0 | 0.0 | 0.0 | - | 0.4 | 6.2 | 0.2 | - | 0.0 | 0.4 | 0.1 | - | |||||||
| Shares Diluted | 10.7 | - | 2.9 | 2.6 | 2.3 | - | 0.0 | 0.0 | 0.0 | - | 0.4 | 20.9 | 0.2 | - | 0.0 | 0.4 | 0.1 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | (7.3) | - | - | - | (1.6) | - | - | - | 0.5 | - | - | - | (2.7) | - | - | - | (5.0) | - | - | - | (2.2) | - | - | - | (1.5) |
| EBIT | (7.4) | (22.2) | (3.3) | (2.0) | (2.0) | (4.9) | (2.7) | (2.3) | (0.2) | (2.6) | (3.4) | 7.6 | (3.7) | (2.6) | (2.4) | (10.6) | (5.6) | (10.2) | (7.9) | ||||||
| 7.1 |
| Selling & Marketing | 18.5 | 14.6 | 2.9 | 4.0 | 4.0 | 3.8 | 0.6 |
| General & Administrative | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 |
| Depreciation & Amortization | - | 2.1 | 2.5 | 3.2 | 1.7 | 1.2 | 0.6 |
| Amortization of Intangibles | 1.8 | 2.1 | 2.5 | 2.0 | 2.2 | 1.1 | 0.3 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 35.2 | 30.6 | 13.8 | 8.6 | 24.8 | 33.2 | 9.7 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (2.6) | 1.3 | (3.0) | (6.2) | (5.9) | (2.1) | (1.6) |
| Pre-Tax Income | - | - | - | - | - | - | - |
| (10.7) |
| Net Income From Discontinued Ops | - | - | - | (1.6) | (10.9) | - | - |
| Net Income | (37.6) | (28.3) | (13.1) | (10.2) | (38.0) | (32.4) | (10.7) |
| Net Income Attributable To Parent | (37.6) | (28.3) | (13.1) | (10.2) | (38.0) | (32.4) | (10.7) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 2.1 | - | - | - | - | - |
| Net Income To Common Shareholders | (39.7) | (30.4) | (13.1) | (10.2) | (38.0) | (32.4) | (10.7) |
| Shares Basic | 10.7 | 14.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.7 |
| Shares Diluted | 10.7 | 14.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.7 |
| 4.3 |
| 3.9 |
| 3.7 |
| 7.2 |
| 1.9 |
| 1.9 |
| 1.4 |
| 1.4 |
| 2.5 |
| 1.4 |
| 1.3 |
| 0.9 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.2) |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.6 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 10.7 |
| 9.1 |
| 11.2 |
| 2.1 |
| 2.2 |
| 2.9 |
| 1.6 |
| 2.9 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| (1.0) |
| (1.0) |
| (0.7) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.7) |
| (8.9) |
| (10.7) |
| (3.0) |
| (2.6) |
| (3.9) |
| (2.3) |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.7) |
| (8.9) |
| (10.7) |
| (3.0) |
| (2.6) |
| (3.9) |
| (2.3) |
| (1.9) |
| (7.8) |
| (9.7) |
| (8.9) |
| (10.7) |
| (3.0) |
| (2.6) |
| (3.9) |
| (2.3) |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.5) |
| (7.8) |
| (9.7) |
| (8.9) |
| (10.7) |
| (3.0) |
| (2.6) |
| (3.9) |
| (2.3) |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 5.4 |
| 0.7 |
| - |
| - |
| - |
| - |
| 0.1 |
| 5.4 |
| 0.7 |
| - |
| - |
| - |
| - |
| (10.8) |
| (2.3) |
| (2.3) |
| (3.4) |
| (1.9) |
| (1.6) |