| (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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||
| Revenues | 15.2 | 17.7 | 5.9 | 5.4 | 6.0 | 8.8 | 5.7 | 6.1 | 6.4 | 5.8 | 3.7 | 1.7 | 1.5 | 1.9 | 1.5 | 1.5 | |||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 44.2 | 35.0 | 26.9 | 12.8 | 6.5 | 0.5 | 0.2 | 0.4 | 0.5 | 0.6 |
| Cost of Revenue | 16.3 | 15.8 | 14.9 | 6.5 | 5.4 | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 |
| Gross Profit | 27.9 | 19.1 | 12.0 | 6.2 | 1.0 | 0.0 | (0.0) | 0.3 | 0.5 | 0.5 |
| Operating Expenses | ||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.1 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 12.5 | 6.1 | (0.6) | 1.6 | (1.0) | (1.7) | (0.4) | (0.2) | (0.1) | (0.2) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | (0.1) | (0.0) | 0.6 | 0.0 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 12.4 | 5.8 | 0.2 | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.03 | 0.01 | 0.00 | 0.00 | 0.01 | (0.02) | - | - | - | - |
| EPS Diluted | 0.03 | 0.01 | 0.00 | 0.00 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 12.7 | 6.2 | (0.4) | 1.8 | (1.0) | - | (0.1) | (0.1) | (0.1) | (0.2) |
| EBIT | 12.5 | 6.1 | (0.6) | 1.6 | ||||||
| 1.5 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| Cost of Revenue | 3.6 | 7.9 | 1.6 | 3.1 | 3.1 | 4.0 | 3.0 | 3.9 | 4.0 | 2.2 | 1.7 | 1.4 | 1.2 | 1.4 | 1.3 | 1.4 | 1.4 | 0.2 | 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 | 0.0 | 0.0 |
| Gross Profit | 11.6 | 9.7 | 4.2 | 2.3 | 2.9 | 4.8 | 2.7 | 2.2 | 2.3 | 3.6 | 2.0 | 0.3 | 0.3 | 0.5 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||
| Research & Development | 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 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Selling & Marketing | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.8 | 0.0 | 0.9 | 0.6 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | ||||||||||||||||||
| General & Administrative | 4.3 | 4.1 | 3.2 | 2.1 | 2.1 | 3.6 | 2.7 | 2.5 | 2.2 | 1.3 | 0.7 | 0.5 | 0.5 | 0.5 | 0.3 | 0.5 | 0.4 | ||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | |||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Expenses | - | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Total Operating Expenses | 4.8 | 4.6 | 3.6 | 2.5 | 2.5 | 3.9 | 3.1 | 3.3 | 2.3 | 2.4 | 1.3 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | |||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||
| Operating Income | 6.9 | 5.2 | 0.6 | (0.2) | 0.4 | 0.9 | (0.5) | (1.1) | 0.0 | 1.2 | 0.7 | (0.1) | (0.2) | (0.0) | (0.2) | (0.4) | (0.4) | (0.8) | (0.5) | (0.3) | (0.2) | (0.2) | (0.0) | (0.2) | (0.0) | (0.2) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | (0.1) | 0.0 | (0.1) |
| Non-Operating | |||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | (0.1) | (0.2) | 0.2 | (0.0) | (0.0) | (0.0) | (0.0) | 0.8 | (0.1) | (0.0) | 0.0 | 0.0 | 0.0 | - | - | - | - | - | |||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Non-Operating Income | 0.0 | 0.0 | 0.1 | (0.3) | (0.1) | 0.0 | (0.1) | 0.1 | 0.9 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | ||||||||||||||||||
| Pre-Tax Income | 6.9 | 5.2 | 0.7 | (0.4) | 0.3 | 0.9 | (0.6) | (1.0) | 0.9 | 1.2 | 0.7 | (0.1) | (0.2) | (0.1) | (0.2) | (0.4) | (0.4) | ||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | 0.0 | - | - | - | - | - | - |
| Net Income From Continuing Ops | 6.9 | 5.2 | 0.7 | (0.4) | 0.3 | 0.9 | (0.6) | (1.0) | 0.9 | 0.2 | 0.7 | 0.9 | (0.2) | (0.1) | (0.2) | (0.4) | (0.4) | ||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Net Income | 6.9 | 5.2 | 0.7 | (0.4) | 0.3 | 0.9 | (0.6) | (1.0) | 0.9 | 0.2 | 0.7 | 0.9 | (0.2) | (0.1) | (0.2) | (0.4) | (0.4) | ||||||||||||||||||
| Net Income Attributable To Parent | 6.9 | 5.3 | 0.7 | (0.4) | 0.3 | 1.0 | (0.6) | (1.0) | 0.9 | 1.3 | 0.7 | (0.1) | (0.2) | (0.1) | (0.2) | (0.3) | |||||||||||||||||||
| Less: Minority Interest | 0.0 | (0.1) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | (0.1) | (0.0) | ||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Net Income To Common Shareholders | 6.9 | 5.3 | 0.7 | (0.4) | 0.3 | 0.9 | (0.6) | (1.0) | 0.9 | 0.1 | 0.7 | 1.0 | (0.2) | (0.1) | (0.2) | ||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||
| EPS Basic | 0.02 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | (0.01) | 0.00 | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.02 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | - | - | |||||||||||||||||
| Shares Basic | 423.1 | - | 423.1 | 423.1 | 422.7 | - | 391.1 | 390.2 | 389.1 | - | 333.6 | 299.2 | 299.2 | - | 159.6 | 148.0 | 146.7 | - | |||||||||||||||||
| Shares Diluted | 423.1 | - | 423.1 | 423.1 | 422.7 | - | 391.1 | 390.2 | 389.1 | - | 333.6 | 299.2 | 299.2 | - | 159.6 | 148.0 | 148.5 | - | |||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||
| EBITDA | 6.9 | 5.2 | 0.7 | (0.1) | 0.4 | 0.9 | (0.4) | (1.0) | 0.1 | 1.4 | 0.7 | (0.1) | (0.2) | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.1) | - | - |
| EBIT | 6.9 | 5.2 | 0.6 | (0.2) | 0.4 | 0.9 | (0.5) | (1.1) | 0.0 | 1.2 | 0.7 | (0.1) | (0.2) | (0.0) | (0.2) | (0.4) | (0.4) | (0.8) | (0.5) | ||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1.5 | 1.3 | 1.5 | 1.5 | 0.4 | 0.6 | 0.0 | 0.0 | 0.1 | 0.2 |
| General & Administrative | 13.7 | 11.6 | 11.0 | 2.9 | 1.6 | 1.1 | 0.3 | 0.5 | 0.5 | 0.6 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | 0.3 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 15.4 | 13.1 | 12.7 | 4.7 | 2.0 | 1.8 | 0.4 | 0.5 | 0.6 | 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | (0.2) | 0.9 | (0.0) | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | (0.2) |
| Pre-Tax Income | 12.4 | 5.8 | 0.2 | 1.6 | (1.1) | (1.7) | (0.5) | (0.3) | (0.1) | (0.4) |
| 1.6 |
| (1.1) |
| (1.7) |
| (0.5) |
| (0.3) |
| (0.1) |
| (0.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 12.4 | 5.8 | 0.2 | 1.6 | (1.1) | (1.7) | (0.5) | (0.3) | (0.1) | (0.4) |
| Net Income Attributable To Parent | 12.4 | 5.8 | 0.2 | 1.6 | (1.1) | (1.7) | (0.5) | (0.3) | (0.1) | (0.4) |
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 12.4 | 5.8 | 0.2 | 1.6 | (1.1) | (1.7) | (0.5) | (0.3) | (0.1) | (0.4) |
| (0.01) |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 423.1 | 423.1 | 390.4 | 329.5 | 158.0 | 86.1 | - | - | - | - |
| Shares Diluted | 423.1 | 423.1 | 390.4 | 329.5 | 158.0 | 86.1 | 68.9 | - | - | - |
| (1.0) |
| (1.7) |
| (0.4) |
| (0.2) |
| (0.1) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.3 |
| 0.2 |
| 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 |
| 0.6 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.8 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.2) |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.2) |
| (0.4) |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.4) |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.4 |
| 85.1 |
| 75.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.2) |
| (0.0) |
| (0.2) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| (0.1) |