| (in millions of USD, except per-share data) | 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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||
| Revenues | 7.4 | 7.6 | 7.7 | 7.7 | 7.8 | 7.9 | 8.1 | 8.2 | 8.2 | 4.0 | 3.8 | 3.8 | 3.8 | 3.3 | 1.6 | 1.6 | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 30.4 | 31.6 | 24.2 | 12.4 | 6.3 | 6.0 | 2.0 | 0.2 | 0.3 |
| Cost of Revenue | - | - | - | - | - | 3.1 | 1.1 | 0.1 | 0.1 |
| Gross Profit | - | - | - | - | - | 2.9 | 0.9 | 0.1 | 0.1 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 17.3 | 17.8 | 12.4 | 7.0 | |||||
| Operating Income | |||||||||
| Operating Income | (5.6) | (5.1) | (3.7) | (2.4) | (2.1) | (2.4) | (2.9) | (2.2) | (1.1) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 11.4 | 11.3 | 6.0 | - | 0.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 0.2 | 0.2 | 0.4 | 0.2 | (0.0) | 0.0 | (0.1) | - | - |
| Net Income From Continuing Ops | (15.5) | (9.5) | (9.4) | (17.0) | |||||
| Per Share | |||||||||
| EPS Basic | (0.08) | (0.05) | (0.05) | (0.13) | (0.06) | (0.27) | (0.31) | 0.07 | (0.22) |
| EPS Diluted | (0.08) | (0.05) | (0.05) | (0.13) | (0.06) | ||||
| Supplementary Data | |||||||||
| EBITDA | (1.9) | (1.1) | (0.8) | (0.7) | (1.5) | (1.7) | (2.6) | (2.2) | (1.1) |
| EBIT | (5.6) | (5.1) | (3.7) | (2.4) | (2.1) | ||||
| 1.6 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.5 |
| 1.6 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 4.1 | 4.2 | 4.2 | 4.9 | 4.3 | 4.5 | 4.1 | 4.2 | 4.3 | 2.1 | 1.8 | 2.1 | 2.0 | 2.0 | 1.0 | 0.7 | |||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Depreciation & Amortization | 0.9 | 1.1 | 0.7 | 1.0 | 1.0 | 1.0 | 1.0 | 0.4 | 1.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.4 | 0.2 | 0.1 | |||||||||||||||
| Amortization of Intangibles | - | - | 0.5 | - | - | - | 0.8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Operating Expenses | 8.6 | 9.2 | 8.5 | 9.7 | 8.9 | 9.5 | 8.5 | 8.3 | 9.8 | 5.3 | 4.4 | 4.2 | 4.3 | 4.1 | 2.2 | 1.8 | |||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income | (1.2) | (1.6) | (0.8) | (2.0) | (1.1) | (1.6) | (0.4) | (0.2) | (1.6) | (1.3) | (0.6) | (0.4) | (0.6) | (0.8) | (0.6) | (0.3) | (0.5) | (0.7) | (0.7) | (0.7) | (0.8) | (0.5) | (0.4) | (0.4) | (0.7) | (1.4) | (0.4) | (0.6) | (0.6) | (0.7) | (0.3) |
| Non-Operating | |||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.9 | 2.2 | 3.0 | 3.2 | 3.7 | 2.4 | 2.1 | - | - | - | 0.8 | - | - | - | - | - | - | - | |||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Operating Income | (4.2) | (2.4) | (3.7) | 0.4 | (1.6) | 1.5 | (4.7) | (3.2) | 5.0 | (10.3) | 2.8 | (0.9) | (12.4) | (1.2) | (0.1) | (0.0) | (0.6) | ||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (5.3) | (4.0) | (4.5) | (1.6) | (2.7) | (0.1) | (5.1) | (3.3) | 3.4 | (11.6) | 2.3 | (1.4) | (13.0) | (2.0) | (0.8) | (0.3) | (1.1) | ||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Net Income | (5.3) | (4.0) | (4.5) | (1.6) | (2.7) | (0.1) | (5.1) | (3.3) | 3.4 | (11.6) | 2.3 | (1.4) | (13.0) | (2.0) | (0.8) | (0.3) | (1.1) | ||||||||||||||
| Net Income Attributable To Parent | (4.5) | (3.6) | (4.1) | (1.3) | (2.2) | 0.2 | (5.0) | (3.3) | 3.9 | (11.0) | 2.4 | (1.2) | (12.8) | (2.0) | (0.7) | (0.3) | |||||||||||||||
| Less: Minority Interest | (0.8) | (0.5) | (0.4) | - | (0.4) | (0.3) | (0.2) | 2.8 | (3.4) | (0.6) | (0.2) | (16.0) | 13.0 | 2.0 | 0.8 | (6.6) | 1.1 | ||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Net Income To Common Shareholders | (4.5) | (3.6) | (4.1) | (1.3) | (2.2) | 0.2 | (5.0) | (3.3) | 3.9 | (11.0) | 2.4 | (1.2) | (12.8) | (2.0) | (0.7) | ||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||
| EPS Basic | (0.03) | (0.02) | (0.03) | - | (0.01) | 0.00 | (0.03) | - | 0.03 | (0.08) | 0.02 | - | (0.09) | (0.02) | (0.01) | - | (0.02) | (0.01) | (0.06) | - | (0.01) | (0.17) | (0.07) | - | (0.06) | (0.15) | (0.04) | - | - | - | - |
| EPS Diluted | (0.03) | (0.02) | (0.03) | - | (0.01) | (0.01) | (0.03) | - | (0.01) | (0.08) | (0.01) | - | (0.09) | (0.02) | (0.01) | - | (0.02) | (0.01) | |||||||||||||
| Shares Basic | 176.2 | 164.5 | 161.5 | - | 153.8 | 148.7 | 143.1 | - | 139.8 | 139.2 | 138.7 | - | 136.7 | 122.7 | 119.9 | - | 61.6 | 38.1 | |||||||||||||
| Shares Diluted | 176.2 | 164.5 | 161,530.0 | - | 153.8 | 262.7 | 143,067.2 | - | 254.2 | 139.2 | 250.7 | - | 136.7 | 122.7 | 119.9 | - | 61.6 | 38.1 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| EBITDA | (0.3) | (0.5) | (0.1) | (1.0) | (0.1) | (0.6) | 0.6 | 0.3 | (0.1) | (0.8) | (0.1) | 0.1 | 0.0 | (0.3) | (0.5) | (0.1) | (0.3) | (0.5) | (0.5) | - | (0.6) | - | (0.2) | - | - | - | (0.4) | - | - | - | (0.3) |
| EBIT | (1.2) | (1.6) | (0.8) | (2.0) | (1.1) | (1.6) | (0.4) | (0.2) | (1.6) | (1.3) | (0.6) | (0.4) | (0.6) | (0.8) | (0.6) | (0.3) | (0.5) | (0.7) | (0.7) | ||||||||||||
| 4.1 |
| 4.2 |
| 3.1 |
| 0.9 |
| 1.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 3.7 | 3.9 | 2.9 | 1.7 | 0.6 | 0.7 | 0.2 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 3.0 | 2.4 | - | 0.0 | 0.1 | 25.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 36.0 | 36.7 | 27.8 | 14.8 | 8.4 | 8.4 | 4.9 | 2.4 | 1.4 |
| 0.0 |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (9.8) | (4.5) | (5.7) | (14.6) | (1.3) | (2.3) | (0.4) | 2.6 | (0.0) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - |
| (3.4) |
| (4.6) |
| (3.2) |
| 0.4 |
| (1.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (15.5) | (9.5) | (9.4) | (17.0) | (3.4) | (4.6) | (3.2) | 0.4 | (1.1) |
| Net Income Attributable To Parent | (13.5) | (8.3) | (8.0) | (16.7) | (3.4) | (4.5) | (3.2) | 0.4 | (1.1) |
| Less: Minority Interest | - | - | (1.3) | (0.3) | (3.4) | 4.6 | 3.2 | 0.4 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (13.5) | (8.3) | (8.0) | (16.7) | (3.4) | (4.5) | (3.2) | 0.4 | (1.1) |
| (0.27) |
| (0.31) |
| 0.06 |
| (0.22) |
| Shares Basic | 176.2 | 151.5 | 139.6 | 129.4 | 53.9 | 16.7 | 10.3 | 6.3 | 5.2 |
| Shares Diluted | 176.2 | 151.5 | 139.6 | 129.4 | 53.9 | 16.7 | 10.3 | 7.0 | 5.2 |
| (2.4) |
| (2.9) |
| (2.2) |
| (1.1) |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.9 |
| 0.9 |
| 2.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.3 |
| 2.0 |
| 1.9 |
| 2.0 |
| 0.9 |
| 1.5 |
| 0.4 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (0.9) |
| (0.2) |
| 0.5 |
| (2.0) |
| (0.5) |
| - |
| 0.0 |
| (0.1) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (1.5) |
| (0.9) |
| (0.3) |
| (2.5) |
| (0.9) |
| (0.7) |
| (0.7) |
| (1.5) |
| (0.4) |
| 2.0 |
| (0.6) |
| (0.7) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (1.5) |
| (0.9) |
| (0.3) |
| (2.5) |
| (0.9) |
| (0.7) |
| (0.7) |
| (1.5) |
| (0.4) |
| 2.0 |
| (0.6) |
| (0.7) |
| (0.3) |
| (1.1) |
| (0.5) |
| (1.5) |
| (0.9) |
| (0.2) |
| (2.5) |
| (0.9) |
| (0.6) |
| (0.7) |
| (1.5) |
| (0.4) |
| 2.0 |
| (0.6) |
| (0.7) |
| (0.3) |
| 0.5 |
| 1.5 |
| 1.2 |
| (0.0) |
| 2.5 |
| 0.9 |
| - |
| - |
| (1.5) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (1.1) |
| (0.5) |
| (1.5) |
| (0.9) |
| (0.2) |
| (2.5) |
| (0.9) |
| (0.6) |
| (0.7) |
| (1.5) |
| (0.4) |
| 2.0 |
| (0.6) |
| (0.7) |
| (0.3) |
| (0.06) |
| - |
| (0.01) |
| (0.17) |
| (0.07) |
| - |
| (0.06) |
| (0.15) |
| (0.04) |
| - |
| - |
| - |
| - |
| 25.1 |
| - |
| 18.2 |
| 14.5 |
| 12.9 |
| - |
| 11.1 |
| 9.9 |
| 8.8 |
| - |
| - |
| - |
| - |
| 25.1 |
| - |
| 18.2 |
| 14.5 |
| 12.9 |
| - |
| 11.1 |
| 9.9 |
| 8.8 |
| - |
| - |
| - |
| - |
| (0.7) |
| (0.8) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.7) |
| (1.4) |
| (0.4) |
| (0.6) |
| (0.6) |
| (0.7) |
| (0.3) |