| (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 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 5.1 | 7.1 | 9.4 | 8.8 | 9.0 | 10.1 | 11.4 | 12.8 | 9.4 | 11.2 | 9.1 | 9.7 | 10.1 | 10.7 | 14.0 | 15.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 30.3 | 34.2 | 43.7 | 40.1 | 52.9 | 27.1 | 7.7 | 5.9 | 0.5 | 0.0 | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (72.9) | (71.3) | (13.7) | (11.6) | 8.8 | (0.5) | (17.6) | (6.2) | (0.9) | (0.8) | (0.4) | (0.2) | (0.2) | (0.2) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | (0.1) | 0.2 | - | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | (2.07) | (2.12) | (0.54) | (0.55) | 0.34 | (1.27) | - | - | - | - | - | - | (236,585.00) | (227,823.00) | (227,823.00) | (253,348.00) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (63.2) | (60.7) | (4.4) | (8.5) | - | 2.0 | (14.4) | - | - | - | - | - | - | - | - | - | ||
| 12.4 |
| 10.2 |
| 10.1 |
| 4.7 |
| 2.1 |
| 1.8 |
| 1.5 |
| 0.6 |
| 3.8 |
| 0.9 |
| 2.2 |
| 2.5 |
| 0.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 3.1 | 3.2 | 3.1 | 3.4 | 3.7 | 4.2 | 4.0 | 2.9 | 3.6 | 5.4 | 2.7 | 3.1 | 4.0 | 3.7 | 2.9 | 3.3 | 2.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 1.4 | 3.1 | 2.8 | 2.5 | 2.2 | 2.6 | 2.6 | 2.6 | 1.5 | 1.2 | 0.7 | 0.7 | 0.6 | - | 0.5 | 0.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 10.7 | 66.0 | 12.9 | 13.7 | 13.0 | 14.0 | 14.8 | 14.7 | 13.8 | 15.6 | 11.8 | 12.0 | 12.3 | 12.9 | 12.6 | 9.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (5.6) | (58.9) | (3.5) | (4.9) | (4.0) | (3.9) | (3.4) | (1.9) | (4.4) | (4.5) | (2.6) | (2.3) | (2.2) | (2.2) | 1.4 | 5.8 | 3.7 | 0.2 | 2.3 | (2.1) | (0.9) | (13.7) | (1.6) | (2.8) | 0.6 | (3.0) | (0.8) | (1.8) | (0.6) | (0.3) | (0.2) | (0.2) | (0.2) | (0.6) | (0.1) | (0.0) | (0.1) | (0.2) | (0.0) | (0.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Interest Expense | 0.5 | - | 0.4 | - | 0.3 | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.1 | 1.3 | 0.1 | (0.3) | (0.3) | (0.3) | (0.2) | (0.7) | (0.3) | (0.3) | (0.2) | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | (6.6) | (59.0) | (3.8) | (5.1) | (4.2) | (4.2) | (3.6) | (4.4) | (4.0) | (4.8) | (2.9) | (2.5) | (2.5) | (2.1) | 0.2 | 5.5 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (6.6) | (59.0) | (3.8) | (5.1) | (4.2) | (4.2) | (3.6) | (4.4) | (4.0) | (4.8) | (2.7) | (2.5) | (2.5) | (2.3) | 0.2 | 5.5 | 3.6 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (6.6) | (59.0) | (3.8) | (5.1) | (4.2) | (4.2) | (3.6) | (4.4) | (4.0) | (4.8) | (2.7) | (2.5) | (2.5) | (2.3) | 0.2 | 5.5 | 3.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (6.6) | (59.0) | (3.8) | (5.1) | (4.2) | (4.2) | (3.6) | (4.4) | (4.0) | (4.8) | (2.7) | (2.5) | (2.5) | (2.3) | 0.2 | 5.5 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (6.6) | (59.0) | (3.8) | (5.1) | (4.2) | (4.2) | (3.6) | (4.4) | (4.0) | (4.8) | (2.7) | (2.5) | (2.5) | (2.3) | 0.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.18) | - | (0.11) | (0.15) | (0.12) | - | (0.12) | (0.15) | (0.15) | - | (0.12) | (0.11) | (0.11) | - | 0.01 | 0.27 | 0.18 | - | (0.23) | (0.35) | (0.13) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.18) | - | (0.11) | (0.15) | (0.12) | - | (0.12) | (0.15) | (0.15) | - | (0.12) | (0.11) | (0.11) | - | 0.01 | 0.24 | 0.15 | - | ||||||||||||||||||||||
| Shares Basic | 36.0 | - | 34.0 | 33,853.3 | 33.8 | - | 31.6 | 29,839.9 | 25.7 | - | 22.7 | 22.1 | 22.1 | - | 21.7 | 20.4 | 19.9 | - | ||||||||||||||||||||||
| Shares Diluted | 36.0 | - | 34.0 | 33,853.3 | 33.8 | - | 31.6 | 29,839.9 | 25.7 | - | 22.7 | 22.1 | 22.1 | - | 24.1 | 23.3 | 24.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (4.2) | (55.8) | (0.8) | (2.4) | (1.7) | (1.4) | (0.8) | 0.7 | (2.9) | (3.3) | (2.0) | (1.6) | (1.7) | - | 1.9 | 6.3 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (5.6) | (58.9) | (3.5) | (4.9) | (4.0) | (3.9) | (3.4) | (1.9) | (4.4) | (4.5) | (2.6) | (2.3) | (2.2) | (2.2) | 1.4 | 5.8 | 3.7 | 0.2 | 2.3 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 12.8 | 13.4 | 14.7 | 15.2 | 12.3 | 8.5 | 7.4 | 3.6 | 1.2 | 0.8 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - |
| Depreciation & Amortization | 9.8 | 10.6 | 9.3 | 3.1 | - | 2.5 | 3.1 | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 103.2 | 105.5 | 57.3 | 51.7 | 44.1 | 27.6 | 25.3 | 12.0 | 1.4 | 0.8 | 0.4 | 0.2 | 0.2 | 0.2 | - | 0.2 | 2.6 | - |
| (0.2) |
| (0.2) |
| (2.6) |
| - |
| - |
| - |
| Interest Expense | - | 1.5 | 1.5 | - | - | - | - | (0.5) | (0.1) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.2 | 0.8 | (1.5) | (1.0) | (0.5) | (8.6) | (0.5) | (0.5) | - | (0.1) | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | - | - | - |
| Pre-Tax Income | (74.5) | (72.1) | (16.2) | (12.6) | 7.3 | (18.6) | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | (74.5) | (72.1) | (16.2) | (12.5) | 7.1 | (18.6) | (16.8) | (6.7) | (1.0) | (0.8) | (0.4) | (0.2) | (0.2) | (0.2) | (0.3) | (0.2) | (2.6) | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (74.5) | (72.1) | (16.2) | (12.5) | 7.1 | (18.6) | (16.8) | (6.7) | (1.0) | (0.8) | (0.4) | (0.2) | (0.2) | (0.2) | (0.3) | 0.0 | 0.1 | - |
| Net Income Attributable To Parent | (74.5) | (72.1) | (16.2) | (12.5) | 7.1 | (18.6) | (16.8) | (6.7) | (1.0) | (0.8) | (0.4) | (0.2) | (0.2) | (0.2) | (0.3) | (0.2) | (2.6) | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (74.5) | (72.1) | (16.2) | (12.5) | 7.1 | (18.6) | (16.8) | (6.7) | (1.0) | (0.8) | (0.4) | (0.2) | (0.2) | (0.2) | (0.3) | (0.2) | (0.2) | (2.6) |
| - |
| - |
| EPS Diluted | (2.07) | (2.12) | (0.54) | (0.55) | 0.30 | (1.27) | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 36.0 | 34.1 | 30.1 | 22.7 | 21.0 | 14.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 36.0 | 34.1 | 30.1 | 22.7 | 23.4 | 14.6 | - | - | - | - | - | - | - | - | - | 84.2 | 80.5 | - |
| - |
| - |
| EBIT | (72.9) | (71.3) | (13.7) | (11.6) | 8.8 | (0.5) | (17.6) | (6.2) | (0.9) | (0.8) | (0.4) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (2.6) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 1.9 |
| 3.2 |
| 0.9 |
| 3.7 |
| 1.3 |
| 1.9 |
| 0.5 |
| 0.5 |
| 0.5 |
| 2.0 |
| 0.6 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 10.0 |
| 7.8 |
| 6.8 |
| 3.0 |
| 15.4 |
| 3.2 |
| 3.4 |
| 3.2 |
| 3.9 |
| 3.0 |
| 4.3 |
| 0.8 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.1) |
| (0.5) |
| (0.1) |
| 0.2 |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (4.5) |
| (2.8) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.6) |
| (3.7) |
| (5.3) |
| (1.0) |
| (13.8) |
| (1.6) |
| (3.0) |
| 1.6 |
| (3.1) |
| (0.9) |
| (2.0) |
| (0.6) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.6) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.6) |
| (3.7) |
| (5.3) |
| (1.0) |
| (13.8) |
| (1.6) |
| (3.0) |
| 1.6 |
| (3.1) |
| (0.9) |
| (2.0) |
| (0.6) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.6) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| 3.6 |
| (8.6) |
| (3.7) |
| (5.3) |
| (1.0) |
| (13.8) |
| (1.6) |
| (3.0) |
| 1.6 |
| (3.1) |
| (0.9) |
| (2.0) |
| (0.6) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.6) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 3.6 |
| (8.6) |
| (3.7) |
| (5.3) |
| (1.0) |
| (13.8) |
| (1.6) |
| (3.0) |
| 1.6 |
| (3.1) |
| (0.9) |
| (2.0) |
| (0.6) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.6) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.23) |
| (0.35) |
| (0.13) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| 15.2 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| 15.2 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (0.9) |
| (13.7) |
| (1.6) |
| (2.8) |
| 0.6 |
| (3.0) |
| (0.8) |
| (1.8) |
| (0.6) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.6) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |