| (in millions of USD, except per-share data) | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 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 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | - | (0.59) | (0.01) | 0.30 | - | (0.70) | 0.29 | (0.17) | - | - | 0.44 | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 |
| Operating Income | ||||||
| Operating Income | - | - | - | - | - | - |
| Non-Operating | ||||||
| Interest Income | - | - | 0.0 | 0.0 | 0.0 | 0.3 |
| Interest Expense | 0.7 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (14.2) | (18.8) | 12.9 | (1.1) | 2.6 | (12.3) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (1.03) | (1.38) | 0.96 | 0.08 | - | - |
| EPS Diluted | (1.03) | (1.38) | 0.96 | (0.08) | 0.19 | (0.91) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Operating Expenses | 0.9 | 1.8 | 1.0 | 1.4 | 1.0 | 1.0 | 1.2 | 1.4 | 1.1 | 1.2 | 0.9 | 1.1 | 1.0 | 0.9 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 0.2 | 0.4 | 0.1 | 0.0 | 0.0 | 0.1 | 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 |
| Income From Equity Investments | - | - | 0.3 | - | - | 0.3 | 0.3 | - | - | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | (9.9) | (8.1) | (0.1) | 3.9 | (10.7) | (9.6) | 3.9 | (2.4) | 1.1 | 7.1 | 5.9 | (1.1) | (1.0) | (0.9) | (0.3) | 1.1 | 0.1 | 1.5 | 0.6 | 0.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (9.9) | (8.1) | (0.1) | 3.9 | (10.7) | (9.6) | 3.9 | (2.4) | 1.1 | 7.1 | 5.9 | (1.1) | (1.0) | (0.9) | (0.3) | 1.1 | 0.1 | 1.5 | 0.6 | 0.3 |
| Net Income Attributable To Parent | (9.9) | (8.1) | (0.1) | 3.9 | (10.7) | (9.6) | 3.9 | (2.4) | 1.1 | 7.1 | 5.9 | (1.1) | (1.0) | (0.9) | (0.3) | 1.1 | 0.1 | 1.5 | 0.6 | 0.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (9.9) | (8.1) | (0.1) | 3.9 | (10.7) | (9.6) | 3.9 | (2.4) | 1.1 | 7.1 | 5.9 | (1.1) | (1.0) | (0.9) | (0.3) | 1.1 | 0.1 | 1.5 | 0.6 | 0.3 |
| - |
| - |
| - |
| - |
| EPS Diluted | - | (0.59) | (0.01) | 0.25 | - | 0.70 | 0.29 | (0.17) | - | 0.52 | 0.44 | (0.08) | - | (0.07) | (0.02) | 0.08 | - | 0.11 | 0.05 | 0.02 |
| Shares Basic | - | 13.7 | 13.6 | 13.6 | - | 13.6 | 13.6 | 13.6 | - | - | 13.5 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | 13.7 | 13.6 | 15.5 | - | 13.6 | 13.6 | 13.6 | - | 13.5 | 13.5 | 13.5 | - | 13.5 | 13.5 | 13.5 | - | 0.0 | 13.5 | 13.5 |
| - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Total Operating Expenses | 5.1 | 4.6 | 4.3 | 3.6 | 3.5 | 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (14.2) | (18.8) | 12.9 | (1.1) | 2.6 | (12.3) |
| Net Income Attributable To Parent | (14.2) | (18.8) | 12.9 | (1.1) | 2.6 | (12.3) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (14.2) | (18.8) | 12.9 | (1.1) | 2.6 | (12.3) |
| 13.7 |
| 13.6 |
| 13.5 |
| 13.5 |
| - |
| - |
| Shares Diluted | 13.7 | 13.6 | 13.5 | 13.5 | 13.5 | 13.5 |