| (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 | 6.7 | 8.4 | 8.0 | 10.1 | 8.2 | 9.1 | 9.1 | 21.9 | 22.3 | 41.0 | 59.5 | 35.4 | 21.2 | 30.7 | 26.0 | 21.3 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 33.2 | 34.7 | 62.3 | 157.1 | 89.4 | 38.1 |
| Cost of Revenue | 22.9 | 24.3 | 44.9 | 119.5 | 60.0 | 19.7 |
| Gross Profit | 10.3 | 10.4 | 17.4 | 37.6 | 29.3 | 18.4 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (14.1) | (14.8) | (13.2) | (2.2) | 8.0 | 4.4 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 3.9 | 5.2 | 5.4 | 4.4 | 3.2 | 3.2 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 0.0 | 6.1 | 0.6 | 0.2 | 0.0 |
| Net Income From Continuing Ops | (27.4) | (27.7) | (19.9) | (6.8) | 4.2 | (1.5) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (46.84) | (75.79) | (91.26) | (0.73) | 0.11 | (44.09) |
| EPS Diluted | (46.84) | (75.79) | (91.26) | (0.73) | 0.11 | (44.09) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (13.9) | (14.5) | (13.0) | (1.9) | 8.0 | 4.4 |
| EBIT | (14.1) | (14.8) | (13.2) | (2.2) | 8.0 | 4.4 |
| 11.4 |
| 12.9 |
| 8.4 |
| 11.2 |
| 5.7 |
| Cost of Revenue | 4.4 | 6.2 | 5.8 | 6.6 | 5.8 | 6.1 | 5.6 | 15.9 | 17.3 | 31.7 | 47.7 | 25.3 | 14.8 | 22.0 | 18.5 | 12.9 | 6.6 | 7.9 | 4.1 | 5.0 | 2.7 |
| Gross Profit | 2.3 | 2.3 | 2.2 | 3.6 | 2.4 | 2.9 | 3.5 | 5.9 | 5.0 | 9.3 | 11.8 | 10.1 | 6.4 | 8.7 | 7.5 | 8.3 | 4.8 | 5.0 | 4.2 | 6.2 | 3.0 |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | 2.5 | 3.2 | 2.5 | 2.3 | 2.7 | 3.5 | 3.6 | 3.8 | 3.3 | 4.5 | 2.5 | 3.3 | 2.9 | 2.0 | 1.8 | 1.8 | 1.6 | ||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.0 | |||||
| Amortization of Intangibles | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | 5.5 | 6.7 | 6.1 | 6.0 | 6.3 | 7.7 | 7.2 | 8.0 | 7.8 | 18.1 | 7.3 | 7.8 | 6.6 | 6.3 | 5.6 | 5.3 | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | (3.3) | (4.5) | (3.9) | (2.4) | (3.9) | (4.7) | (3.7) | (2.1) | (2.8) | (8.8) | 4.5 | 2.3 | (0.1) | 2.5 | 1.8 | 3.1 | 0.6 | 1.3 | 0.6 | 2.5 | (0.0) |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.6 | 0.5 | 1.1 | 1.8 | 1.8 | 1.3 | 1.4 | 1.4 | 1.3 | 1.3 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.7 | 0.7 | 0.8 | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | (2.3) | (8.1) | (1.1) | (1.8) | (2.0) | (1.9) | 3.9 | (1.4) | (1.2) | (0.9) | (1.0) | (1.0) | (1.3) | (1.0) | (0.9) | (0.4) | (1.3) | ||||
| Pre-Tax Income | (5.6) | (12.6) | (5.0) | (4.2) | (5.9) | (6.6) | 0.2 | (3.4) | (4.0) | (9.7) | 3.5 | 1.3 | (1.4) | 1.5 | 0.9 | 2.7 | (0.7) | ||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 6.6 | (0.3) | (0.2) | 0.4 | 0.2 | 0.1 | (0.1) | 0.0 | 0.1 | 0.1 | 0.0 | - | 0.0 | 0.1 | - |
| Net Income From Continuing Ops | (5.6) | (12.6) | (5.0) | (4.2) | (5.9) | (6.6) | (6.4) | (3.1) | (3.8) | (10.1) | 3.4 | 1.2 | (1.3) | 1.4 | 0.8 | 2.6 | (0.7) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (5.6) | (12.6) | (5.0) | (4.2) | (5.9) | (6.6) | (6.4) | (3.1) | (3.8) | (10.1) | 3.4 | 1.2 | (1.3) | 1.4 | 0.8 | 2.6 | (0.7) | ||||
| Net Income Attributable To Parent | (5.3) | (11.7) | (2.7) | (2.2) | (2.4) | (2.2) | (2.7) | (0.6) | (0.8) | (2.7) | 0.6 | 0.2 | (0.2) | (2.5) | 0.8 | 2.6 | |||||
| Less: Minority Interest | (0.3) | (0.9) | (2.3) | (1.9) | (3.6) | (4.4) | (3.7) | (2.6) | (3.0) | (7.3) | 2.8 | 1.0 | (1.1) | - | - | - | - | ||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (5.9) | (15.7) | (3.0) | (2.2) | (2.4) | (2.2) | (2.7) | (0.6) | (0.8) | (2.3) | 0.3 | 0.1 | (0.2) | (2.4) | 0.8 | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (10.32) | - | (0.24) | (0.23) | (77.21) | - | (0.71) | (0.16) | (0.22) | - | 0.09 | 0.03 | (0.07) | - | 0.06 | 0.18 | (0.09) | - | (6.62) | 48.54 | (23.68) |
| EPS Diluted | (10.32) | - | (0.24) | (0.23) | (77.21) | - | (0.71) | (0.16) | (0.22) | - | 0.09 | 0.03 | (0.07) | - | 0.06 | 0.18 | (0.09) | - | |||
| Shares Basic | 0.6 | - | 12.9 | 9.9 | 0.0 | - | 3.8 | 3.7 | 3.5 | - | 3.0 | 2.9 | 2.9 | - | 14.2 | 14.3 | 7.1 | - | |||
| Shares Diluted | 0.6 | - | 12.9 | 9.9 | 0.0 | - | 3.8 | 3.7 | 3.5 | - | 3.0 | 3.1 | 2.9 | - | 14.5 | 14.3 | 7.1 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | (3.2) | (4.4) | (3.8) | (2.3) | (3.9) | (4.6) | (3.6) | (2.0) | (2.7) | (8.7) | 4.6 | 2.3 | (0.1) | - | - | 3.1 | 0.6 | - | - | - | - |
| EBIT | (3.3) | (4.5) | (3.9) | (2.4) | (3.9) | (4.7) | (3.7) | (2.1) | (2.8) | (8.8) | 4.5 | 2.3 | (0.1) | 2.5 | 1.8 | 3.1 | 0.6 | 1.3 | 0.6 | ||
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 10.5 | 10.7 | 14.2 | 13.2 | 7.2 | 5.5 |
| Depreciation & Amortization | 0.2 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 |
| Amortization of Intangibles | 1.8 | 1.9 | 2.0 | 2.0 | 2.0 | 2.0 |
| Other Operating Expenses | - | - | 0.0 | 8.8 | - | - |
| Total Operating Expenses | 24.4 | 25.2 | 30.6 | 39.8 | 21.3 | 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (13.3) | (13.0) | (0.5) | (4.1) | (3.5) | (5.8) |
| Pre-Tax Income | (27.4) | (27.7) | (13.8) | (6.3) | 4.5 | (1.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (27.4) | (27.7) | (19.9) | (6.8) | 4.2 | (1.5) |
| Net Income Attributable To Parent | (21.8) | (18.9) | (6.2) | (2.2) | 0.2 | (1.5) |
| Less: Minority Interest | (5.5) | (8.8) | (13.7) | (4.7) | 4.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (26.9) | (23.4) | (6.2) | (2.2) | 0.3 | (1.5) |
| 0.6 |
| 0.3 |
| 0.1 |
| 3.0 |
| 2.8 |
| 0.0 |
| Shares Diluted | 0.6 | 0.3 | 0.1 | 3.0 | 2.9 | 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| 4.2 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.0 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| (3.4) |
| (0.8) |
| (0.8) |
| (0.8) |
| - |
| (0.2) |
| 1.7 |
| - |
| (2.1) |
| (0.2) |
| 1.7 |
| (0.8) |
| - |
| - |
| - |
| - |
| (2.1) |
| (0.2) |
| 1.7 |
| (0.8) |
| (0.7) |
| (2.1) |
| (0.2) |
| 1.7 |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| (0.7) |
| (2.1) |
| (0.2) |
| 1.7 |
| (0.8) |
| (6.62) |
| 48.54 |
| (23.68) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.5 |
| (0.0) |