| (in millions of USD, except per-share data) | 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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||
| Revenues | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | (0.4) | 0.1 | 0.4 | 0.3 | 0.3 | 0.8 | 0.3 | 1.1 | 0.0 | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 0.3 | 0.3 | 0.3 | 2.5 | 0.1 | 0.0 | 0.1 | 1.3 |
| Cost of Revenue | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.2 | 0.5 |
| Gross Profit | 0.3 | 0.3 | 0.3 | 2.3 | 0.1 | 0.0 | (0.1) | 0.9 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 2.6 | 2.9 | 2.8 | 2.2 | 50.0 | |||
| Operating Income | ||||||||
| Operating Income | (4.8) | (5.3) | (7.0) | (2.0) | (49.9) | (0.2) | (0.1) | 0.9 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.0 | 0.0 | (0.4) | 0.8 | 0.0 | - | - | - |
| Net Income From Continuing Ops | (5.4) | (7.2) | (9.0) | 2.3 | (49.3) | |||
| Per Share | ||||||||
| EPS Basic | - | - | (1.00) | 0.31 | (7.20) | - | (0.38) | 0.62 |
| EPS Diluted | (0.92) | - | (1.00) | 0.24 | (7.20) | - | ||
| Supplementary Data | ||||||||
| EBITDA | (4.3) | (5.2) | (6.9) | (1.9) | - | - | (0.1) | 1.1 |
| EBIT | (4.8) | (5.3) | (7.0) | (2.0) | (49.9) | (0.2) | ||
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 1.3 |
| Cost of Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | (0.2) | 0.0 | 0.1 | 0.1 | - | 0.2 | 0.2 | 0.2 | 0.3 |
| Gross Profit | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | (0.3) | 0.1 | 0.3 | 0.2 | 0.3 | 0.6 | 0.2 | 1.1 | - | 0.1 | 0.0 | - | - | 0.0 | - | - | - | (0.1) | - | (0.1) | 1.0 |
| Operating Expenses | ||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 0.0 | 0.5 | 0.8 | 1.3 | 0.0 | 0.8 | 0.8 | 0.1 | 0.6 | 1.0 | 1.1 | 1.1 | 0.9 | 0.1 | 0.1 | 0.1 | ||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Depreciation & Amortization | 0.0 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | (0.0) | (0.3) | (2.1) | (0.2) | (0.6) | 3.5 | 2.4 | (0.2) | - | - | |||||||||||
| Total Operating Expenses | 0.0 | 1.1 | 1.4 | 2.6 | 0.0 | 1.5 | 1.6 | 2.2 | 1.4 | 1.7 | 1.9 | 3.1 | 0.9 | 0.1 | 0.1 | 0.0 | ||||||||||||
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income | 0.0 | (1.0) | (1.4) | (2.4) | 0.0 | (1.4) | (1.5) | (2.6) | (1.3) | (1.4) | (1.7) | (8.8) | 3.2 | 2.6 | 0.9 | (0.0) | (0.6) | (1.1) | (48.2) | 0.1 | (0.0) | (0.1) | (0.1) | - | (0.1) | (0.2) | (0.1) | 1.0 |
| Non-Operating | ||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Operating Income | 0.0 | (0.0) | (0.0) | (0.5) | 0.0 | (1.3) | (0.0) | 0.0 | (0.2) | (2.1) | (0.2) | - | - | - | - | - | - | |||||||||||
| Pre-Tax Income | 0.0 | (1.1) | (1.4) | (2.9) | 0.0 | (2.7) | (1.5) | (2.5) | (1.6) | (3.5) | (1.9) | - | - | - | - | - | - | |||||||||||
| Tax & Net | ||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | (0.4) | (0.8) | (0.4) | 0.8 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.0 | (1.1) | (1.4) | (2.9) | 0.0 | (2.7) | (1.5) | (5.0) | (1.2) | (1.4) | (1.5) | 1.7 | (0.3) | 0.1 | 0.8 | 0.1 | (0.1) | |||||||||||
| Net Income From Discontinued Ops | (17.4) | 0.0 | 0.0 | 1.7 | (1.7) | (0.4) | (0.3) | - | (0.1) | - | - | - | - | - | 0.0 | - | 0.0 | |||||||||||
| Net Income | (17.4) | (1.1) | (1.4) | (1.2) | (1.7) | (3.1) | (1.8) | (4.1) | (1.3) | (2.7) | (1.5) | (4.2) | 3.2 | 2.5 | 0.8 | 0.1 | (0.1) | |||||||||||
| Net Income Attributable To Parent | (17.4) | (1.1) | (1.4) | (1.2) | (1.7) | (3.1) | (1.8) | (4.1) | (1.3) | (2.7) | (1.5) | (4.2) | 3.2 | 2.5 | 0.8 | 0.1 | ||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income To Common Shareholders | (17.4) | (1.1) | (1.4) | (1.2) | (1.7) | (3.1) | (1.8) | (4.1) | (1.3) | (2.7) | (1.5) | (4.2) | 3.2 | 2.5 | 0.8 | |||||||||||||
| Per Share | ||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | (0.31) | (0.18) | - | (0.13) | (0.28) | (0.17) | - | 0.38 | 0.38 | 0.13 | - | (0.02) | (0.18) | (4.93) | - | - | - | (0.01) | - | (0.04) | - | (0.17) | 96.86 |
| EPS Diluted | (0.76) | - | - | - | (0.12) | (0.31) | (0.18) | - | (0.13) | (0.28) | (0.17) | - | 0.29 | 0.28 | 0.13 | - | (0.02) | (0.18) | ||||||||||
| Shares Basic | - | - | - | - | - | 9.9 | 9,923.3 | - | 9.7 | 9.4 | 8,665.8 | - | 8.6 | 6.6 | 6.0 | - | 5,872.6 | 5.9 | ||||||||||
| Shares Diluted | 22.9 | - | - | - | 14.6 | 9.9 | 9,923.3 | - | 9.7 | 9.4 | 8,665.8 | - | 11.3 | 8.9 | 6.0 | - | - | - | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| EBITDA | 0.0 | (0.8) | (1.1) | (2.3) | 0.0 | (1.4) | (1.5) | (2.6) | (1.3) | (1.3) | (1.7) | (8.7) | 3.3 | 2.6 | 0.9 | - | (0.6) | (1.1) | - | - | (0.0) | (0.1) | (0.1) | - | (0.1) | (0.2) | (0.0) | 1.0 |
| EBIT | 0.0 | (1.0) | (1.4) | (2.4) | 0.0 | (1.4) | (1.5) | (2.6) | (1.3) | (1.4) | (1.7) | (8.8) | 3.2 | 2.6 | 0.9 | (0.0) | (0.6) | (1.1) | (48.2) | |||||||||
| 0.0 |
| 0.1 |
| 0.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.5 | 0.2 | 0.1 | 0.1 | - | - | 0.0 | 0.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | (2.5) | 5.2 | - | - | - | - |
| Total Operating Expenses | 5.1 | 5.6 | 7.3 | 4.3 | 50.0 | 0.2 | 0.3 | 0.2 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.5) | (1.8) | (2.5) | (2.3) | 49.3 | 0.0 | - | - |
| Pre-Tax Income | (5.3) | (7.1) | (9.4) | 3.2 | - | - | (1.3) | - |
| (0.2) |
| (0.4) |
| 0.7 |
| Net Income From Discontinued Ops | (15.7) | (0.7) | (0.4) | - | 0.0 | 0.0 | - | - |
| Net Income | (21.1) | (7.9) | (9.4) | 2.3 | (49.3) | (0.2) | (0.4) | 0.7 |
| Net Income Attributable To Parent | (21.1) | (7.9) | (9.4) | 2.3 | (49.3) | (0.2) | (0.4) | 0.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (21.1) | (7.9) | (9.4) | 2.3 | (49.3) | (0.2) | (0.4) | 0.7 |
| - |
| - |
| Shares Basic | - | - | 9.4 | 7.5 | 6,842.9 | - | - | - |
| Shares Diluted | 22.9 | - | 9.4 | 9.8 | 6.8 | - | - | - |
| (0.1) |
| 0.9 |
| 0.7 |
| 1.1 |
| 48.2 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 1.1 |
| 48.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (48.2) |
| 0.1 |
| (0.2) |
| (0.0) |
| (0.1) |
| (21.1) |
| (0.2) |
| (0.3) |
| (0.2) |
| 1.0 |
| - |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (48.2) |
| 0.2 |
| (0.2) |
| (0.2) |
| (0.1) |
| (21.1) |
| (0.2) |
| (0.3) |
| (0.2) |
| 1.0 |
| (0.1) |
| (1.1) |
| (48.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (21.1) |
| (0.2) |
| (0.3) |
| (0.2) |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.1) |
| (1.1) |
| (48.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (21.1) |
| (0.2) |
| (0.3) |
| (0.2) |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.0) |
| (0.1) |
| (0.1) |
| - |
| (0.1) |
| (0.2) |
| (0.1) |
| 1.0 |