| (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 | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | 1.0 | 1.2 | 1.3 | 1.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (2.8) | (2.7) | (1.3) | (2.4) | (7.0) | (4.4) | 0.1 | (1.9) | (1.5) | (1.0) | (0.3) | (6.3) | 0.4 |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 4.6 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | 0.1 | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.22) | - | (0.12) | (0.25) | (0.30) | (0.15) | 0.38 | (0.17) | (0.17) | (0.35) | (0.07) | (0.53) | 0.00 |
| EPS Diluted | (0.22) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | (2.7) | (1.3) | (2.4) | (6.9) | (3.5) | 1.0 | (1.1) | (1.0) | (0.5) | 0.0 | (6.2) | - |
| EBIT | (2.8) | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | (0.2) | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.7 | 0.8 | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.3 | 1.4 | 1.4 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.7 | 0.9 | 0.6 | 0.6 | 0.6 | (0.1) | 0.4 | 0.5 | 0.5 | 0.0 | 0.6 | 0.9 | 1.0 | 9.9 | 9.0 | 8.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.7) | (0.9) | (0.6) | (0.6) | (0.6) | 0.1 | (0.4) | (0.5) | (0.5) | 0.0 | (0.5) | (0.8) | (1.1) | (0.2) | 0.5 | 0.3 | (3.6) | (0.7) | (0.2) | 0.1 | (1.2) | 0.5 | 0.3 | 0.6 | (3.1) | 0.9 | (0.2) | 0.4 | (1.4) | (0.1) | (0.2) | 0.2 | (1.3) | 0.1 | 0.0 | 0.1 | (0.1) | (0.1) | 0.0 | (0.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.7 | 2.6 | 0.8 | 0.5 | 0.8 | 0.9 | 0.4 | 1.4 | 0.7 | 0.7 | 2.4 | 1.9 | 0.9 | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.7) | (2.6) | (0.8) | (0.1) | (0.8) | 0.0 | (0.4) | (1.4) | (0.7) | (0.5) | (2.5) | (1.8) | (0.9) | 0.1 | 0.0 | 0.0 | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | (1.4) | (3.5) | (1.5) | (0.6) | (1.4) | 0.1 | (0.8) | (1.9) | (1.2) | (0.5) | (3.0) | (2.7) | (2.0) | (0.2) | 0.5 | 0.3 | ||||||||||||||||||||||||
| 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) |
| Net Income From Continuing Ops | (1.4) | (3.5) | (1.5) | (0.6) | (1.4) | 0.0 | (0.8) | (1.9) | (1.2) | (0.5) | (3.0) | (2.7) | (2.0) | (0.2) | 0.5 | 0.3 | (3.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1.4) | (3.5) | (1.5) | (0.6) | (1.4) | 0.0 | (0.8) | (1.9) | (1.2) | (0.5) | (3.0) | (2.7) | (2.0) | (0.2) | 0.5 | 0.3 | (3.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1.4) | (3.5) | (1.5) | (0.6) | (1.4) | 0.0 | (0.8) | (1.9) | (1.2) | (0.5) | (3.0) | (2.7) | (2.0) | (0.3) | 0.4 | 0.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.1) | (0.0) | 0.1 | 0.3 | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1.4) | (3.6) | (1.5) | (0.6) | (1.4) | 0.0 | (0.8) | (1.9) | (1.2) | (0.5) | (3.1) | (2.7) | (2.0) | (0.3) | 0.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.04) | - | (0.04) | (0.02) | (0.04) | - | (0.02) | (0.06) | (0.04) | - | (0.09) | (0.08) | (0.06) | (0.01) | 0.01 | 0.01 | - | (0.02) | 0.00 | 0.01 | - | 0.02 | 0.01 | 0.42 | - | 0.03 | (0.03) | 0.00 | - | (0.02) | - | 0.00 | - | - | - | - | - | (0.02) | (0.01) | (0.02) |
| EPS Diluted | (0.04) | - | (0.04) | (0.02) | (0.04) | - | (0.02) | (0.06) | (0.04) | - | (0.09) | (0.08) | (0.06) | (0.01) | 0.01 | 0.01 | - | (0.02) | ||||||||||||||||||||||
| Shares Basic | 33.0 | - | 33.0 | 33.0 | 33.0 | - | 33.0 | 33.0 | 33.0 | - | 33.0 | 33.0 | 33.0 | 32.5 | 32.4 | 28.6 | - | 26.8 | ||||||||||||||||||||||
| Shares Diluted | 33.0 | - | 33.0 | 33.0 | 33.0 | - | 33.0 | 33.0 | 33.0 | - | 33.0 | 33.0 | 33.0 | 33.5 | 33.2 | 29.4 | - | 26.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.7) | - | - | - | (0.6) | - | - | - | (0.5) | - | - | - | (1.1) | 0.0 | 0.7 | 0.5 | (3.4) | (0.4) | (0.0) | 0.3 | (1.0) | 0.7 | 0.4 | 0.9 | (2.8) | 1.1 | (0.0) | 0.6 | (1.2) | 0.0 | (0.1) | 0.3 | (1.1) | 0.3 | 0.2 | 0.2 | 0.0 | (0.1) | 0.1 | (0.1) |
| EBIT | (0.7) | (0.9) | (0.6) | (0.6) | (0.6) | 0.1 | (0.4) | (0.5) | (0.5) | 0.0 | (0.5) | (0.8) | (1.1) | (0.2) | 0.5 | 0.3 | (3.6) | (0.7) | (0.2) | |||||||||||||||||||||
| 2.0 |
| 1.9 |
| 0.9 |
| 2.2 |
| 3.6 |
| - |
| - |
| - |
| 2.4 |
| 1.7 |
| 1.3 |
| 0.8 |
| 0.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | 5.6 | 5.5 | 7.1 | 2.4 | 1.8 | 1.3 | 0.8 | - |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.9 | 0.8 | 0.9 | 0.6 | 0.5 | 0.3 | 0.2 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.8 | 2.7 | 1.3 | 2.4 | 8.1 | 33.2 | 29.3 | 21.5 | 9.6 | 7.1 | 4.1 | 7.6 | 0.9 |
| 4.7 |
| 3.3 |
| 5.9 |
| 3.7 |
| - |
| - |
| - |
| - |
| 3.7 |
| 0.6 |
| (0.3) |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (4.2) | (4.3) | (2.4) | (5.8) | (2.9) | 0.0 | 9.1 | (1.3) | (0.9) | (3.7) | (0.6) | (0.2) | (0.3) |
| Pre-Tax Income | (7.0) | (7.0) | (3.7) | (8.2) | (9.9) | (4.4) | 9.3 | (3.2) | (2.5) | (4.7) | (0.9) | (6.6) | 0.1 |
| (7.0) |
| (7.0) |
| (3.8) |
| (8.2) |
| (9.9) |
| (4.4) |
| 9.3 |
| (3.2) |
| (2.5) |
| (4.7) |
| (0.9) |
| (6.6) |
| 0.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (7.0) | (7.0) | (3.8) | (8.2) | (9.9) | (4.4) | 9.3 | (3.2) | (2.5) | (4.7) | (0.9) | (6.6) | 0.0 |
| Net Income Attributable To Parent | (7.0) | (7.0) | (3.8) | (8.2) | (9.9) | 3.9 | 9.2 | (3.4) | (2.5) | (4.7) | (0.9) | (6.6) | 0.0 |
| Less: Minority Interest | - | - | - | - | - | 0.5 | (0.1) | (0.2) | 0.0 | - | - | - | - |
| Less: Preferred Dividends | - | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.1) | (7.1) | (3.9) | (8.3) | (10.0) | 3.9 | 9.2 | (3.4) | (2.5) | (4.7) | (0.9) | (6.6) | 0.0 |
| (0.21) |
| (0.12) |
| (0.25) |
| (0.30) |
| (0.15) |
| 0.37 |
| (0.17) |
| (0.14) |
| (0.35) |
| (0.07) |
| (0.53) |
| 0.00 |
| Shares Basic | 33.0 | - | 33.0 | 33.0 | 33.0 | 26.7 | 23.8 | 20.1 | 17.2 | 13.5 | 12.6 | 12.4 | 40.1 |
| Shares Diluted | 33.0 | 33.0 | 33.0 | 33.0 | 33.0 | 26.7 | 25.3 | 20.1 | 17.2 | 13.5 | 12.6 | 12.4 | 40.1 |
| (2.7) |
| (1.3) |
| (2.4) |
| (7.0) |
| (4.4) |
| 0.1 |
| (1.9) |
| (1.5) |
| (1.0) |
| (0.3) |
| (6.3) |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.8 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.8 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.6 |
| 1.2 |
| 0.8 |
| 1.6 |
| 1.7 |
| 1.5 |
| 2.7 |
| 2.2 |
| 1.6 |
| 0.6 |
| 0.8 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.9 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 8.4 |
| 8.4 |
| 7.6 |
| 8.1 |
| 7.2 |
| 7.4 |
| 6.7 |
| 9.5 |
| 5.4 |
| 4.5 |
| 2.1 |
| 3.3 |
| 2.0 |
| 2.3 |
| 2.0 |
| 2.9 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.2 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 2.7 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| 9.1 |
| (0.3) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (2.9) |
| (0.3) |
| (0.2) |
| (0.4) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (3.6) |
| (0.7) |
| (0.2) |
| 0.1 |
| (1.2) |
| 0.6 |
| 0.3 |
| 9.6 |
| (3.4) |
| 0.6 |
| (0.5) |
| 0.0 |
| (1.6) |
| (0.4) |
| (0.4) |
| (0.0) |
| (4.1) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.7) |
| (0.2) |
| 0.1 |
| (1.2) |
| 0.6 |
| 0.3 |
| 9.6 |
| (3.4) |
| 0.6 |
| (0.5) |
| 0.0 |
| (1.6) |
| (0.4) |
| (0.4) |
| (0.0) |
| (4.1) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| (0.2) |
| 0.1 |
| (1.2) |
| 0.6 |
| 0.3 |
| 9.6 |
| (3.4) |
| 0.6 |
| (0.5) |
| 0.0 |
| (1.6) |
| (0.4) |
| (0.4) |
| (0.0) |
| (4.1) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.2) |
| 4.3 |
| (0.4) |
| (0.1) |
| 0.2 |
| (1.1) |
| 0.5 |
| 0.2 |
| 9.6 |
| (3.6) |
| 0.6 |
| (0.5) |
| 0.0 |
| (1.6) |
| (0.4) |
| (0.4) |
| (0.0) |
| (4.1) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| (0.1) |
| (0.1) |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 4.3 |
| (0.4) |
| (0.1) |
| 0.2 |
| (1.1) |
| 0.5 |
| 0.2 |
| 9.6 |
| (3.6) |
| 0.6 |
| (0.5) |
| 0.0 |
| (1.6) |
| (0.4) |
| (0.4) |
| (0.0) |
| (4.1) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.2) |
| 0.00 |
| 0.01 |
| - |
| 0.02 |
| 0.01 |
| 0.37 |
| - |
| 0.03 |
| (0.03) |
| 0.00 |
| - |
| (0.02) |
| - |
| 0.00 |
| - |
| - |
| - |
| - |
| - |
| (0.02) |
| (0.01) |
| (0.02) |
| 26.8 |
| 26.3 |
| - |
| 24.2 |
| 23.9 |
| 22.9 |
| - |
| 21.0 |
| 19.0 |
| 18.1 |
| - |
| 17.5 |
| - |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 12.7 |
| 12.5 |
| 26.8 |
| 27.1 |
| - |
| 27.8 |
| 27.2 |
| 25.6 |
| - |
| 23.0 |
| 19.0 |
| 22.1 |
| - |
| 17.5 |
| - |
| 16.8 |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 12.7 |
| 12.5 |
| 0.1 |
| (1.2) |
| 0.5 |
| 0.3 |
| 0.6 |
| (3.1) |
| 0.9 |
| (0.2) |
| 0.4 |
| (1.4) |
| (0.1) |
| (0.2) |
| 0.2 |
| (1.3) |
| 0.1 |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.1) |