| (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 | 0.7 | 0.3 | 0.7 | 0.5 | 1.0 | 0.4 | 0.4 | 0.8 | 0.9 | 1.2 | 0.5 | 0.3 | 0.4 | (0.1) | 0.1 | 0.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 2.2 | 2.6 | 2.6 | 2.3 | 0.8 | 1.7 | 0.6 | 0.5 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 |
| Cost of Revenue | 2.5 | 2.4 | 1.1 | 0.7 | 0.6 | 0.9 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 |
| Gross Profit | (0.3) | 0.2 | 1.5 | 1.5 | 0.2 | 0.8 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Operating Expenses | |||||||||||||
| Research & Development | 1.7 | 1.8 | 0.9 | 0.2 | 0.3 | 0.3 | 0.2 | 0.5 | 0.6 | 0.7 | 0.6 | 0.4 | 0.4 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (24.7) | (22.9) | (3.6) | (3.4) | (5.0) | (5.7) | (4.7) | (5.2) | (4.3) | (3.1) | (2.3) | (1.4) | (1.2) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | (0.3) | (0.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.1) | 0.0 | 0.1 | 0.0 | 0.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (11.41) | (26.69) | (137.30) | (23.32) | (3.84) | (11.35) | - | - | - | - | - | - | - |
| EPS Diluted | (11.41) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | (22.0) | (3.6) | (3.4) | (5.0) | (5.7) | (4.7) | (5.1) | (4.3) | (3.1) | (2.3) | (1.4) | (1.2) |
| EBIT | (24.7) | ||||||||||||
| 0.3 |
| 0.8 |
| 0.5 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| Cost of Revenue | 0.7 | 0.7 | 0.5 | 0.5 | 0.7 | 0.2 | 0.2 | 0.4 | 0.3 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.2 | 0.5 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 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 | 0.0 | 0.0 |
| Gross Profit | (0.1) | (0.4) | 0.2 | (0.0) | 0.4 | 0.3 | 0.1 | 0.4 | 0.7 | 0.7 | 0.3 | 0.2 | 0.2 | (0.3) | 0.1 | 0.3 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | (0.0) | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.5 | 0.0 | 0.2 | 1.0 | 0.5 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 0.8 | 0.6 | 0.8 | 0.7 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | |||||||||||||||||||||||
| General & Administrative | 2.4 | 2.6 | 1.4 | 2.3 | 1.3 | 1.1 | 0.7 | 0.7 | 0.9 | 1.1 | 0.8 | 1.0 | 1.0 | 1.1 | 0.7 | 1.2 | 0.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 3.7 | 14.4 | 2.4 | 3.9 | 2.2 | 1.7 | 1.1 | 1.1 | 1.2 | 1.4 | 1.0 | 1.2 | 1.3 | 1.4 | 1.0 | 1.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (3.7) | (14.8) | (2.2) | (4.0) | (1.9) | (1.4) | (1.0) | (0.7) | (0.6) | (0.7) | (0.7) | (1.0) | (1.1) | (1.7) | (0.9) | (1.3) | (1.1) | (2.5) | (0.9) | (1.0) | (1.3) | (1.5) | (0.8) | (1.5) | (0.9) | (1.2) | (0.8) | (0.9) | (2.2) | (1.4) | (1.3) | (0.8) | (0.8) | (1.0) | (0.6) | (0.7) | (0.8) | (0.8) | (0.5) | (0.5) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | - | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | |||||||||||||||||||||||
| Pre-Tax Income | (3.8) | (13.3) | 0.5 | (3.9) | (1.9) | (1.4) | (1.0) | (0.7) | (0.6) | (0.8) | (0.7) | (1.1) | (1.1) | (2.1) | (0.9) | (1.3) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | (0.4) | 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 | (0.1) | 0.1 | (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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (3.8) | (12.9) | 0.5 | (4.0) | (1.9) | (1.4) | (1.0) | (0.7) | (0.6) | (0.8) | (0.7) | (1.1) | (1.1) | (2.1) | (1.0) | (1.3) | (1.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (3.8) | (12.9) | 0.5 | (4.0) | (1.9) | (1.4) | (1.0) | (0.7) | (0.6) | (0.8) | (0.7) | (1.1) | (1.1) | (2.1) | (1.0) | (1.3) | (1.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (3.8) | (12.9) | 0.5 | (4.0) | (1.9) | (1.4) | (1.0) | (0.7) | (0.6) | (0.8) | (0.7) | (1.1) | (1.1) | (2.1) | (1.0) | (1.3) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | (3.8) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (22.6) | (13.6) | (0.8) | (0.5) | (1.9) | (1.4) | (1.0) | (0.7) | (0.6) | (0.8) | (0.7) | (1.1) | (1.1) | (2.1) | (1.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (6.88) | - | (0.91) | (1.03) | (29.90) | - | (3.56) | (27.18) | 2.38 | - | (0.42) | (0.65) | (0.67) | - | (0.68) | (0.93) | (0.81) | - | (0.26) | (0.01) | (0.20) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (6.88) | - | (0.91) | (1.03) | (29.90) | - | (3.56) | (27.18) | 2.38 | - | (0.42) | (0.65) | (0.67) | - | (0.68) | (0.93) | - | - | ||||||||||||||||||||||
| Shares Basic | 3.3 | - | 0.9 | 0.5 | 0.1 | - | 0.3 | 0.0 | 0.2 | - | 1.7 | 1.7 | 1.7 | - | 1.4 | 1.4 | 1.4 | - | ||||||||||||||||||||||
| Shares Diluted | 3.3 | - | 0.9 | 0.5 | 0.1 | - | 0.3 | 0.0 | 0.2 | - | 1.7 | 1.7 | 1.7 | - | 1.4 | 1.4 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (3.5) | - | - | - | (1.8) | - | - | - | - | - | - | - | (1.1) | - | - | - | - | - | - | - | (1.3) | - | - | - | (0.9) | - | - | - | - | - | - | - | (0.8) | - | - | - | (0.8) | - | - | - |
| EBIT | (3.7) | (14.8) | (2.2) | (4.0) | (1.9) | (1.4) | (1.0) | (0.7) | (0.6) | (0.7) | (0.7) | (1.0) | (1.1) | (1.7) | (0.9) | (1.3) | (1.1) | (2.5) | (0.9) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 2.9 | 2.5 | 0.7 | 0.9 | 1.0 | 1.1 | 1.0 | 1.1 | 1.2 | 0.5 | 0.5 | 0.4 | 0.3 |
| General & Administrative | 8.7 | 7.6 | 3.5 | 3.9 | 3.9 | 5.1 | 3.8 | 3.8 | 2.6 | 2.1 | 1.4 | 0.7 | 0.6 |
| Depreciation & Amortization | - | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.9 | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 24.5 | 23.0 | 5.1 | 5.0 | 5.2 | 6.5 | 4.9 | 5.4 | 4.5 | 3.2 | 2.5 | 1.5 | 1.3 |
| - |
| 0.1 |
| 0.1 |
| 0.3 |
| - |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (20.4) | (18.5) | (3.7) | (3.7) | (5.4) | (14.3) | (4.3) | (5.8) | (4.3) | (4.9) | (2.7) | (2.9) | (2.6) |
| (20.1) |
| (18.2) |
| (3.7) |
| (3.7) |
| (5.4) |
| (14.3) |
| (4.3) |
| (5.8) |
| (4.2) |
| (5.0) |
| (2.8) |
| (2.9) |
| (2.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (20.1) | (18.2) | (3.7) | (3.7) | (5.4) | (14.3) | (4.3) | (5.8) | (4.2) | (5.0) | (2.8) | (2.9) | (2.6) |
| Net Income Attributable To Parent | (20.1) | (18.2) | (3.7) | (3.7) | (5.4) | (14.3) | (4.3) | (5.8) | (4.2) | (5.0) | (2.8) | (2.9) | (2.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 0.4 | - | - | - | - | - | - | - | 0.8 | - | - | - |
| Net Income To Common Shareholders | (37.5) | (16.8) | (3.7) | (3.7) | (5.4) | (14.3) | (4.3) | (5.8) | (4.2) | (5.8) | (2.8) | (2.9) | (2.6) |
| (26.69) |
| (137.30) |
| (23.32) |
| (3.84) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 3.3 | 0.6 | 0.0 | 0.2 | 1.4 | 1.3 | - | - | - | - | - | - | - |
| Shares Diluted | 3.3 | 0.6 | 0.0 | 0.2 | 1.4 | - | - | - | - | - | - | - | - |
| (22.9) |
| (3.6) |
| (3.4) |
| (5.0) |
| (5.7) |
| (4.7) |
| (5.2) |
| (4.3) |
| (3.1) |
| (2.3) |
| (1.4) |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 2.4 |
| 0.8 |
| 0.8 |
| 1.0 |
| 1.3 |
| 0.5 |
| 1.3 |
| 0.7 |
| 0.8 |
| 0.5 |
| 0.7 |
| 1.8 |
| 0.8 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 2.8 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.6 |
| 0.9 |
| 1.5 |
| 1.0 |
| 1.2 |
| 0.8 |
| 1.1 |
| 2.3 |
| 1.4 |
| 1.3 |
| 0.9 |
| 0.8 |
| 1.1 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (2.5) |
| (6.6) |
| (0.2) |
| (4.9) |
| (1.0) |
| (0.9) |
| (1.5) |
| (0.9) |
| (1.2) |
| (0.8) |
| (1.1) |
| (2.7) |
| (1.4) |
| (1.3) |
| (0.8) |
| (0.8) |
| (1.6) |
| (1.6) |
| (0.8) |
| (0.9) |
| (1.0) |
| (0.6) |
| (0.6) |
| (2.5) |
| (6.7) |
| (0.2) |
| (4.9) |
| (1.0) |
| (0.9) |
| (1.5) |
| (0.9) |
| (1.2) |
| (0.8) |
| (1.1) |
| (2.7) |
| (1.2) |
| (1.3) |
| (0.8) |
| (0.8) |
| (1.6) |
| (1.6) |
| (0.8) |
| (0.9) |
| (1.1) |
| (0.6) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| (6.7) |
| (0.2) |
| (4.9) |
| (1.0) |
| (0.9) |
| (1.5) |
| (0.9) |
| (1.2) |
| (0.8) |
| (1.1) |
| (2.7) |
| (1.2) |
| (1.3) |
| (0.8) |
| (0.8) |
| (1.6) |
| (1.6) |
| (0.8) |
| (0.9) |
| (1.1) |
| (0.6) |
| (0.6) |
| (1.1) |
| (2.5) |
| (6.7) |
| (0.2) |
| (4.9) |
| (1.0) |
| (0.9) |
| (1.5) |
| (0.9) |
| (1.2) |
| (0.8) |
| (1.1) |
| (2.7) |
| (1.2) |
| (1.3) |
| (0.8) |
| (0.8) |
| (1.6) |
| (1.6) |
| (0.8) |
| (0.9) |
| (1.1) |
| (0.6) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (1.3) |
| (1.1) |
| (2.5) |
| (6.7) |
| (0.2) |
| (4.9) |
| (0.9) |
| (0.9) |
| (1.5) |
| (0.9) |
| (0.8) |
| (0.8) |
| (1.1) |
| (3.1) |
| (1.2) |
| (1.3) |
| (0.8) |
| (0.8) |
| (1.6) |
| (1.6) |
| (0.8) |
| (1.7) |
| (2.1) |
| (0.6) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.1 |
| 24.8 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| (1.3) |
| (1.5) |
| (0.8) |
| (1.5) |
| (0.9) |
| (1.2) |
| (0.8) |
| (0.9) |
| (2.2) |
| (1.4) |
| (1.3) |
| (0.8) |
| (0.8) |
| (1.0) |
| (0.6) |
| (0.7) |
| (0.8) |
| (0.8) |
| (0.5) |
| (0.5) |