| (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 | 2.2 | 2.5 | 1.8 | 1.0 | 0.6 | 0.2 | 0.0 | 0.8 | 0.8 | 0.1 | 0.1 | 2.1 | 0.5 | 1.9 | 1.0 | 1.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 7.6 | 5.9 | 1.9 | 2.9 | 4.5 | 2.0 | 0.1 | 12.6 | 5.0 | 0.4 | 0.1 | - |
| Cost of Revenue | 21.1 | 19.1 | 1.4 | 1.9 | 2.8 | 1.3 | 0.1 | 11.6 | 4.9 | 0.5 | 0.1 | - |
| Gross Profit | (13.5) | (13.2) | 0.5 | 1.0 | 1.7 | 0.8 | 0.0 | 0.9 | 0.1 | (0.1) | 0.0 | - |
| Operating Expenses | ||||||||||||
| Research & Development | 0.6 | 0.7 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.7 | 0.6 | 0.0 | 0.5 |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (28.7) | (38.7) | (7.9) | (12.7) | (43.8) | (7.7) | (0.4) | (5.2) | (11.4) | (21.6) | (9.5) | (5.3) |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | (0.2) | - | - | 0.0 | - | - |
| Net Income From Continuing Ops | (29.1) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (2.26) | (11.54) | (5.46) | (0.84) | (2.92) | (0.67) | - | - | - | - | - | - |
| EPS Diluted | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | (28.0) | (37.7) | (7.7) | (12.6) | (43.8) | (7.7) | (0.4) | (5.2) | (11.3) | (21.6) | (9.5) | (5.3) |
| EBIT | (28.7) | (38.7) | ||||||||||
| 0.1 |
| 0.7 |
| 0.7 |
| 0.2 |
| 0.5 |
| (0.2) |
| 0.2 |
| 0.0 |
| 0.1 |
| 2.0 |
| 5.7 |
| 4.4 |
| 0.4 |
| 1.2 |
| 2.6 |
| 0.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| Cost of Revenue | 2.4 | 14.4 | 1.7 | 2.5 | 0.5 | 0.1 | 0.1 | 0.6 | 0.5 | 0.1 | 0.1 | 1.3 | 0.4 | 1.2 | 0.7 | 0.8 | 0.1 | 0.4 | 0.5 | 0.1 | 0.3 | (0.1) | 0.1 | 0.0 | 0.1 | 1.9 | 5.3 | 4.1 | 0.4 | 1.1 | 2.5 | 0.7 | 0.5 | - | - | - | - | - | - | 0.1 |
| Gross Profit | (0.2) | (11.9) | 0.1 | (1.5) | 0.1 | 0.1 | (0.1) | 0.2 | 0.3 | (0.0) | 0.0 | 0.9 | 0.1 | 0.7 | 0.4 | 0.7 | 0.0 | 0.3 | 0.2 | 0.0 | 0.2 | (0.0) | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.3 | 0.0 | 0.0 | 0.1 | 0.0 | (0.0) | - | - | - | - | - | - | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.6 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 0.2 | - | - | - | 0.1 | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 3.6 | 2.1 | 2.8 | 2.8 | 3.6 | 2.1 | 1.4 | 1.5 | 3.2 | 1.4 | 2.6 | 2.0 | 2.2 | 1.9 | 1.6 | 1.6 | 2.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.5 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 3.6 | 2.1 | 6.1 | 3.3 | 13.9 | 2.1 | 1.5 | 1.5 | 3.3 | 3.2 | 6.0 | 2.1 | 2.4 | 39.1 | 1.7 | 1.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (3.8) | (14.1) | (6.1) | (4.8) | (13.7) | (2.0) | (1.6) | (1.3) | (3.0) | (3.2) | (6.0) | (1.3) | (2.3) | (38.4) | (1.4) | (1.2) | (2.9) | (5.3) | (1.1) | (0.9) | (0.4) | (0.1) | (0.1) | (0.1) | (0.1) | (1.2) | (1.2) | (1.3) | (1.5) | (1.4) | (1.5) | (4.3) | (4.1) | (0.5) | (11.8) | (8.0) | (1.4) | (1.2) | (6.0) | (1.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.2) | 0.5 | (0.3) | (0.3) | (0.3) | (0.3) | 0.4 | 0.6 | (1.6) | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | (4.0) | (13.6) | (6.4) | (5.1) | (14.0) | (2.3) | (1.2) | (0.8) | (4.5) | (3.2) | (6.0) | (1.3) | (2.3) | (38.4) | (1.3) | (1.2) | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | 0.0 | - | - | - |
| Net Income From Continuing Ops | (4.0) | (13.6) | (6.4) | (5.1) | (14.0) | (2.3) | (1.2) | (0.8) | (4.5) | (3.2) | (6.0) | (1.3) | (2.3) | (38.8) | (1.3) | (1.2) | (2.5) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (4.0) | (13.6) | (6.4) | (5.1) | (14.0) | (2.3) | (1.2) | (0.8) | (4.5) | (3.2) | (6.0) | (1.3) | (2.3) | (38.8) | (1.3) | (1.2) | (2.5) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (4.0) | (13.6) | (6.4) | (5.1) | (14.0) | (2.3) | (1.2) | (0.8) | (4.5) | (3.2) | (6.0) | (1.3) | (2.3) | (38.4) | (1.3) | (1.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (4.0) | (13.6) | (6.4) | (5.1) | (14.0) | (2.3) | (1.2) | (0.8) | (4.5) | (3.2) | (6.0) | (1.3) | (2.3) | (38.4) | (1.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.31) | - | (1.79) | (2.01) | (6.44) | - | (0.76) | (0.48) | (0.29) | - | (0.40) | (0.08) | (0.15) | - | (0.09) | (0.08) | (0.20) | - | (0.06) | (0.06) | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.01 | (0.07) | - | - | ||||||||||||||||||||||
| Shares Basic | 12.9 | - | 3.6 | 2.6 | 2.2 | - | 1.6 | 1.6 | 15.4 | - | 15.1 | 15.0 | 15.0 | - | 15.0 | 15.0 | 14.9 | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 15.0 | 15.0 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (3.7) | (13.6) | (6.0) | (4.7) | (13.5) | (2.0) | (1.6) | (1.3) | (2.9) | (3.1) | (6.0) | (1.2) | (2.3) | (38.3) | (1.3) | (1.2) | (2.9) | (5.2) | (1.1) | (0.9) | (0.4) | (0.2) | (0.1) | (0.1) | (0.1) | (1.2) | (1.2) | (1.3) | (1.5) | (1.4) | (1.5) | (4.3) | (4.1) | (0.5) | (11.8) | (7.9) | (1.4) | - | - | - |
| EBIT | (3.8) | (14.1) | (6.1) | (4.8) | (13.7) | (2.0) | (1.6) | (1.3) | (3.0) | (3.2) | (6.0) | (1.3) | (2.3) | (38.4) | (1.4) | (1.2) | (2.9) | (5.3) | (1.1) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 11.3 | 11.3 | 8.1 | 8.2 | 8.0 | 8.2 | 0.4 | 5.7 | 10.7 | 18.7 | 9.4 | 4.6 |
| Depreciation & Amortization | 0.7 | 1.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 15.2 | 25.5 | 8.4 | 13.7 | 45.6 | 8.5 | 0.4 | 6.1 | 11.5 | 21.5 | 9.6 | 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 1.1 |
| 0.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.4) | (0.4) | (0.9) | 0.0 | 0.0 | 0.3 | 0.0 | 0.1 | 0.3 | (0.3) | (1.2) | (0.7) |
| Pre-Tax Income | (29.1) | (39.1) | (8.8) | (12.7) | (43.8) | (7.4) | (0.4) | (5.2) | (11.0) | (21.9) | (10.7) | (6.0) |
| (39.1) |
| (8.8) |
| (12.7) |
| (43.8) |
| (7.7) |
| (0.3) |
| (5.2) |
| (11.0) |
| (21.9) |
| (10.7) |
| (6.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (29.1) | (39.1) | (8.8) | (12.7) | (43.8) | (7.7) | (0.3) | (5.2) | (11.0) | (21.9) | (10.7) | (6.0) |
| Net Income Attributable To Parent | (29.1) | (39.1) | (8.8) | (12.7) | (43.8) | (7.7) | (0.3) | (5.2) | (11.0) | (21.9) | (10.7) | (6.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (29.1) | (39.1) | (8.8) | (12.7) | (43.8) | (7.7) | (0.3) | (5.2) | (11.0) | (21.9) | (10.7) | (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 12.9 | 3.4 | 1.6 | 15.1 | 15.0 | 11.5 | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - |
| (7.9) |
| (12.7) |
| (43.8) |
| (7.7) |
| (0.4) |
| (5.2) |
| (11.4) |
| (21.6) |
| (9.5) |
| (5.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 1.3 |
| 0.8 |
| 0.6 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.3 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.5 |
| 3.9 |
| 3.9 |
| 0.3 |
| 11.7 |
| 5.4 |
| 1.3 |
| - |
| 5.9 |
| - |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 5.6 |
| 1.4 |
| 0.9 |
| 0.6 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.3 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.6 |
| 4.4 |
| 4.1 |
| 0.4 |
| 11.8 |
| 8.0 |
| 1.4 |
| 1.2 |
| 6.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.3 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.2 |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.3) |
| (2.9) |
| (5.3) |
| (0.8) |
| (0.9) |
| (0.4) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (1.2) |
| (1.2) |
| (1.3) |
| (1.4) |
| (1.3) |
| (1.5) |
| (4.2) |
| (4.1) |
| (0.3) |
| (12.0) |
| (8.1) |
| (1.6) |
| (1.5) |
| (6.3) |
| (1.3) |
| (5.3) |
| (0.9) |
| (0.9) |
| (0.7) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (1.2) |
| (1.2) |
| (1.3) |
| (1.4) |
| (1.3) |
| (1.5) |
| (4.2) |
| (4.1) |
| (0.3) |
| (12.0) |
| (8.1) |
| (1.6) |
| (1.5) |
| (6.3) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| (0.9) |
| (0.9) |
| (0.7) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (1.2) |
| (1.2) |
| (1.3) |
| (1.4) |
| (1.3) |
| (1.5) |
| (4.2) |
| (4.1) |
| (0.3) |
| (12.0) |
| (8.1) |
| (1.6) |
| (1.5) |
| (6.3) |
| (1.3) |
| (2.9) |
| (5.3) |
| (0.9) |
| (0.9) |
| (0.7) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (1.2) |
| (1.2) |
| (1.3) |
| (1.4) |
| (1.3) |
| (1.5) |
| (4.2) |
| (4.1) |
| (0.3) |
| (12.0) |
| (8.1) |
| (1.6) |
| (1.5) |
| (6.3) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (2.9) |
| (5.3) |
| (0.9) |
| (0.9) |
| (0.7) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (1.2) |
| (1.2) |
| (1.3) |
| (1.4) |
| (1.3) |
| (1.5) |
| (4.2) |
| (4.1) |
| (0.3) |
| (12.0) |
| (8.1) |
| (1.6) |
| (1.5) |
| (6.3) |
| (1.3) |
| (0.06) |
| (0.06) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 13.9 |
| 45.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| (0.4) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (1.2) |
| (1.2) |
| (1.3) |
| (1.5) |
| (1.4) |
| (1.5) |
| (4.3) |
| (4.1) |
| (0.5) |
| (11.8) |
| (8.0) |
| (1.4) |
| (1.2) |
| (6.0) |
| (1.1) |