| (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 | 0.2 | (14.4) | 0.9 | 9.1 | 6.8 | 7.1 | 8.8 | 8.3 | 7.9 | 2.7 | 6.7 | 7.0 | 10.1 | 1.1 | 15.8 | 0.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | (4.2) | 2.4 | 32.0 | 26.5 | 20.1 | 4.9 | (17.2) | 5.6 | 1.2 | 38.1 | 32.3 | 27.1 | 19.0 | 5.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (102.0) | (64.0) | (11.7) | (16.3) | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (0.0) | (0.1) | (0.1) | (1.0) | - | - | (0.7) | 0.7 | 0.3 | 1.2 | 0.1 | (0.7) | 2.1 | (0.4) |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (14.67) | (25.69) | (12.16) | (35.22) | (0.09) | (1.96) | - | - | (0.05) | 0.05 | - | (0.27) | 0.71 | (0.75) |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | (101.7) | (63.7) | (11.3) | (15.4) | - | - | - | - | - | - | - | - | - | - |
| EBIT | (102.0) | |||||||||||||
| 2.5 |
| 2.6 |
| 1.2 |
| 1.0 |
| 0.2 |
| (8.5) |
| 0.0 |
| 0.0 |
| (8.7) |
| 4.3 |
| 0.5 |
| 0.3 |
| 0.5 |
| (12.9) |
| 0.3 |
| 0.3 |
| 13.5 |
| 11.2 |
| 9.4 |
| 8.9 |
| 8.7 |
| 8.1 |
| 7.6 |
| 7.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | 1.2 | 1.1 | - | - | 1.1 | 1.1 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | 0.3 | 0.3 | - | - | 0.4 | 0.3 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 3.7 | 6.2 | 3.4 | 2.6 | 2.3 | (0.3) | 2.5 | 3.9 | 3.3 | 2.4 | 2.7 | 3.6 | 2.5 | 2.3 | 2.0 | 2.3 | 1.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | (0.0) | 0.1 | 0.2 | 0.1 | (0.1) | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | 10.0 | 9.2 | 4.5 | 15.5 | 10.9 | 11.3 | 5.0 | 8.1 | 9.5 | 10.7 | 4.8 | 5.5 | 4.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (40.2) | (71.3) | 4.2 | 5.3 | (2.3) | 4.5 | (2.8) | (6.6) | (6.8) | (1.9) | (4.0) | (6.2) | (4.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 0.1 | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 0.0 | - | - | - | (5.8) | - | - | - | (0.8) | - | - | - | (0.7) | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | (0.0) | 10.0 | (7.3) | (0.0) | (6.4) | (11.5) | (2.8) | (0.1) | 1.7 | 3.2 | (0.1) | (0.1) | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (40.3) | (61.2) | (3.0) | 5.3 | (8.7) | (7.0) | (5.6) | (6.7) | (5.1) | 1.3 | (4.2) | (6.3) | (4.1) | 0.1 | 10.3 | (5.5) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.0) | (0.3) | 0.1 | 0.2 | (0.1) | 0.0 | (0.0) | (0.1) | (0.0) | (0.4) | (0.3) | (0.0) | (0.3) | - | - | - | - | - | - | - | (0.1) | - | - | 0.5 | (1.2) | 0.9 | (0.0) | (0.1) | (0.1) | 0.2 | (0.3) | (0.0) | 0.4 | 1.6 | (1.2) | 0.6 | 0.1 | 0.7 | (0.8) | 0.8 |
| Net Income From Continuing Ops | (40.3) | (60.9) | (3.1) | 5.0 | (8.6) | (7.0) | (5.6) | (6.6) | (5.1) | 1.6 | (3.9) | (6.3) | (3.8) | 0.1 | 10.3 | (5.5) | (3.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | 1.6 | 1.8 | (0.3) | 0.4 | (1.1) | (1.6) | 23.2 | 0.7 | 0.6 | (3.6) | 0.5 | 0.9 | (0.2) | - | - | - | - | |||||||||||||||||||||||
| Net Income | (38.6) | (59.1) | (3.4) | 5.5 | (9.8) | (8.6) | 17.7 | (5.9) | (4.4) | (1.9) | (3.3) | (5.4) | (4.0) | 0.1 | 10.3 | (5.5) | (3.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (38.6) | (59.1) | (3.4) | 5.5 | (9.8) | (8.6) | 17.7 | (5.8) | (4.4) | (1.5) | (3.3) | (5.3) | (4.0) | 0.1 | 10.3 | (5.5) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | (0.1) | (0.0) | - | (0.0) | (0.1) | - | - | - | - | - | 0.1 | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (39.0) | (59.5) | (3.8) | 5.0 | (10.2) | (9.1) | 17.2 | (6.2) | (4.5) | (1.5) | (3.3) | (5.3) | (4.0) | (0.3) | 9.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (5.88) | - | (0.33) | 3.93 | (40.17) | - | 15.06 | (5.46) | (6.71) | - | (8.01) | (0.54) | (0.42) | - | 1.05 | (0.87) | (0.66) | - | (1.08) | (0.13) | (0.06) | - | - | - | - | - | - | - | (0.04) | - | (0.41) | (0.05) | 0.33 | - | (0.38) | 0.15 | 0.04 | - | (0.30) | 0.22 |
| EPS Diluted | (5.88) | - | (0.33) | 3.93 | (40.17) | - | 15.06 | (5.46) | (6.71) | - | (8.01) | (0.54) | (0.42) | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 6.6 | - | 11.7 | 0.0 | 0.3 | - | 1.1 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 9.3 | 6.8 | 6.5 | - | ||||||||||||||||||||||
| Shares Diluted | 6.6 | - | 11.7 | 0.0 | 0.3 | - | 1.1 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 9.3 | 6.8 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (40.2) | (71.3) | 4.3 | 5.5 | (2.2) | 4.4 | (2.8) | (6.4) | (6.5) | (1.7) | (3.8) | (6.0) | (3.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (40.2) | (71.3) | 4.2 | 5.3 | (2.3) | 4.5 | (2.8) | (6.6) | (6.8) | (1.9) | (4.0) | (6.2) | (4.1) | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| 4.1 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | 1.3 | 0.8 | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 15.8 | 14.5 | 9.4 | 11.1 | 8.4 | 9.2 | 6.0 | 2.5 | 1.1 | 9.3 | 6.9 | 7.3 | 5.1 | 2.0 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.4 | 0.8 | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | 42.2 | 33.4 | 19.0 | 14.9 | 6.0 | 2.5 | 2.8 | 36.7 | 32.1 | 29.5 | 13.2 | 6.2 |
| - |
| 0.1 |
| 0.3 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | (4.9) | (10.7) | (3.3) | 7.6 | 1.1 | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.7 | (3.7) | (12.7) | 3.0 | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (99.3) | (67.7) | (24.4) | (13.3) | 1.1 | (7.3) | (23.1) | 3.1 | (1.6) | 1.5 | 0.1 | (2.3) | 5.7 | (1.1) |
| (99.3) |
| (67.6) |
| (24.3) |
| (12.3) |
| 1.1 |
| (7.3) |
| (22.5) |
| 2.4 |
| (1.3) |
| 0.3 |
| 0.0 |
| (1.7) |
| 3.6 |
| (0.7) |
| Net Income From Discontinued Ops | 3.6 | 0.9 | 23.0 | (2.3) | - | 0.1 | - | 2.1 | 2.1 | - | - | - | - | - |
| Net Income | (95.6) | (66.7) | (1.3) | (14.6) | 1.1 | (7.2) | (22.5) | 0.3 | 0.8 | 0.3 | 0.0 | (1.7) | 3.6 | (0.7) |
| Net Income Attributable To Parent | (95.6) | (66.7) | (1.2) | (14.1) | 1.1 | (8.5) | (22.5) | 0.3 | 0.8 | 0.3 | 0.0 | (1.7) | 3.6 | (0.7) |
| Less: Minority Interest | - | - | (0.2) | (0.6) | - | 1.3 | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 1.7 | 1.8 | 1.4 | 1.8 | 1.8 | 1.7 | 1.4 | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (97.3) | (68.5) | (2.6) | (14.1) | (0.7) | (10.2) | (23.9) | (1.1) | (0.3) | 0.3 | 0.0 | (1.7) | 3.1 | (0.7) |
| (14.67) |
| (25.69) |
| (12.16) |
| (35.22) |
| - |
| - |
| - |
| - |
| (0.05) |
| 0.05 |
| - |
| (0.27) |
| 0.71 |
| (0.75) |
| Shares Basic | 6.6 | 2.7 | 0.2 | 0.0 | 8.0 | 5.2 | - | - | 6.0 | 6.0 | 6.0 | 6.3 | 4.5 | 1.0 |
| Shares Diluted | 6.6 | 2.7 | 0.2 | 0.0 | 8.0 | - | - | - | 6.0 | 6.0 | 6.0 | 6.3 | 4.5 | 1.0 |
| (64.0) |
| (11.7) |
| (16.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 3.0 |
| 1.7 |
| 2.0 |
| 1.8 |
| 1.9 |
| 1.5 |
| 0.8 |
| 0.2 |
| 0.6 |
| 0.7 |
| 1.0 |
| (2.7) |
| 0.5 |
| 0.3 |
| 3.0 |
| 2.8 |
| 2.1 |
| 2.3 |
| 2.1 |
| 1.9 |
| 1.7 |
| 1.7 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 5.7 |
| 4.3 |
| 2.8 |
| 2.2 |
| 1.8 |
| 1.9 |
| 1.5 |
| 0.8 |
| 0.2 |
| 0.6 |
| 0.7 |
| 1.0 |
| (10.2) |
| 1.5 |
| 0.3 |
| 11.2 |
| 8.2 |
| 12.8 |
| 7.4 |
| 8.3 |
| 5.8 |
| 10.3 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| (3.3) |
| (4.4) |
| 0.4 |
| (0.1) |
| (2.0) |
| (9.6) |
| (2.1) |
| (9.5) |
| 4.1 |
| (0.1) |
| (0.4) |
| (0.5) |
| (2.7) |
| (1.2) |
| (0.0) |
| 2.3 |
| 3.0 |
| (3.4) |
| 1.6 |
| 0.4 |
| 2.3 |
| (2.7) |
| 2.2 |
| (3.3) |
| (4.4) |
| 0.4 |
| (0.1) |
| (2.0) |
| (9.6) |
| (2.6) |
| (8.3) |
| 3.2 |
| (0.1) |
| (0.3) |
| (0.4) |
| (2.3) |
| (0.9) |
| (0.0) |
| 2.0 |
| 1.4 |
| (2.3) |
| 0.9 |
| 0.2 |
| 1.6 |
| (1.8) |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 3.5 |
| (4.2) |
| 0.5 |
| - |
| (1.2) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.3) |
| (4.4) |
| 0.4 |
| 0.0 |
| (2.0) |
| (9.6) |
| (2.6) |
| (8.3) |
| 8.3 |
| (3.5) |
| (4.5) |
| 0.1 |
| 0.8 |
| (2.1) |
| 0.1 |
| 2.0 |
| 1.4 |
| (2.3) |
| 0.9 |
| 0.2 |
| 1.6 |
| (1.8) |
| 1.3 |
| (3.8) |
| (3.4) |
| (5.0) |
| (0.2) |
| 0.0 |
| (2.0) |
| (9.6) |
| (2.6) |
| (8.3) |
| 8.3 |
| (3.5) |
| (4.5) |
| 0.1 |
| 0.8 |
| (2.1) |
| 0.1 |
| 2.0 |
| 1.4 |
| (2.3) |
| 0.9 |
| 0.2 |
| 1.6 |
| (1.8) |
| 1.3 |
| 0.6 |
| 0.7 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.9) |
| (4.3) |
| (3.8) |
| (5.4) |
| (0.7) |
| (0.3) |
| (2.3) |
| (9.9) |
| (2.9) |
| (8.6) |
| 7.9 |
| (3.9) |
| (4.9) |
| (0.3) |
| 0.5 |
| (2.5) |
| (0.3) |
| 2.0 |
| 1.4 |
| (2.3) |
| 0.9 |
| 0.2 |
| 1.6 |
| (1.8) |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.04) |
| - |
| - |
| (0.04) |
| 0.32 |
| - |
| (0.38) |
| 0.15 |
| 0.04 |
| - |
| (0.30) |
| 0.22 |
| 5.0 |
| 5.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.0 |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| - |
| 6.0 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| 6.1 |
| 6.1 |
| - |
| 6.0 |
| 6.0 |
| 6.0 |
| - |
| 6.0 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |