| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 2.6 | 3.9 | 5.3 | 5.1 | 5.7 | 6.8 | 7.9 | 8.2 | 7.4 | 8.8 | 7.8 |
| Cost of Revenue | 1.6 | 2.9 | 3.1 | 3.2 | 3.1 | 3.9 | 4.8 | 4.5 | 4.5 | 5.0 | 5.1 |
| Gross Profit | 1.0 | 1.0 | 2.3 | 1.9 | 2.6 | 2.9 | 3.1 | 3.6 | 3.0 | 3.8 | 2.7 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | 0.1 | 0.1 | 0.2 | 0.1 | - | 0.1 | 0.0 | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (1.6) | (1.0) | (1.5) | (2.3) | (0.9) | (1.2) | (0.0) | 1.2 | 0.2 | 1.1 | 0.8 |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (0.1) | 0.0 | (0.1) | 0.9 | (0.4) | (0.2) | 0.1 | 0.5 | 0.1 | 0.4 | 0.3 |
| Net Income From Continuing Ops | (1.9) | (1.8) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (1.18) | (2.18) | (0.30) | - | (2.78) | (4.65) | (0.04) | - | 0.00 | 0.03 | 0.02 |
| EPS Diluted | (1.18) | - | - | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (1.4) | (0.8) | (1.3) | (2.0) | (0.8) | (1.1) | 0.0 | 1.3 | 0.2 | 1.2 | 0.8 |
| EBIT | (1.6) | (1.0) | (1.5) | ||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 16.9 | 25.4 | 32.2 | 21.8 |
| Cost of Revenue | 10.8 | 15.0 | 19.1 | 13.5 |
| Gross Profit | 6.2 | 10.5 | 13.1 | 8.3 |
| Operating Expenses | ||||
| Research & Development | - | 0.5 | 0.3 | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (6.5) | (4.6) | 3.3 | 2.3 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | 0.4 | 0.2 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.7 | 0.3 | 1.2 | 0.8 |
| Net Income From Continuing Ops | (9.3) | (5.3) | 1.9 | 1.4 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (5.51) | (1.10) | 0.43 | 0.06 |
| EPS Diluted | (5.51) | - | - | - |
| Shares Basic | 1.6 | 4.8 | 4.4 | 22.0 |
| Supplementary Data | ||||
| EBITDA | (5.5) | (3.9) | 3.5 | 2.5 |
| EBIT | (6.5) | (4.6) | 3.3 | 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.9 | 1.0 | 2.4 | 2.4 | 1.6 | 2.1 | 1.5 | 1.2 | 0.8 | 1.1 | 0.9 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | (0.1) | 0.0 | - | - | 0.0 | (0.0) |
| Total Operating Expenses | 2.6 | 2.0 | 3.8 | 4.2 | 3.5 | 4.1 | 3.1 | 2.4 | 2.8 | 2.7 | 2.0 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | (0.1) | (0.0) | 0.1 | (0.0) | (0.1) | 0.0 | - | (0.1) | - | - |
| Pre-Tax Income | (2.1) | (1.7) | (2.1) | (2.4) | (1.1) | (1.3) | (0.1) | 1.1 | 0.1 | 1.1 | 0.7 |
| (2.0) |
| (3.6) |
| (0.7) |
| (1.1) |
| 0.1 |
| 0.7 |
| 0.0 |
| 0.7 |
| 0.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.9) | (1.8) | (2.0) | (3.3) | (0.7) | (1.1) | (0.2) | 0.7 | 0.0 | 0.7 | 0.4 |
| Net Income Attributable To Parent | (1.9) | (1.8) | (2.0) | (3.3) | (0.7) | (1.1) | (0.2) | 0.7 | 0.0 | 0.7 | 0.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.9) | (1.8) | (2.0) | (3.3) | (0.7) | (1.1) | (0.2) | 0.7 | 0.0 | 0.7 | 0.4 |
| - |
| (2.78) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 1.6 | 0.8 | 6.7 | - | 0.2 | 0.2 | 4.5 | - | 22.0 | 22.0 | 22.0 |
| Shares Diluted | 1.6 | 0.8 | 6.7 | - | 0.2 | 0.2 | 4.5 | - | 22.0 | 22.0 | 22.0 |
| (2.3) |
| (0.9) |
| (1.2) |
| (0.0) |
| 1.2 |
| 0.2 |
| 1.1 |
| 0.8 |
| - |
| General & Administrative | 7.7 | 7.6 | 3.9 | 2.3 |
| Depreciation & Amortization | 0.9 | 0.6 | 0.3 | 0.1 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.0 | - |
| Other Operating Expenses | - | - | (0.0) | (0.0) |
| Total Operating Expenses | 12.6 | 15.0 | 9.8 | 6.0 |
| - |
| Other Non-Operating Income | (0.1) | 0.0 | (0.0) | - |
| Pre-Tax Income | (8.3) | (5.0) | 3.1 | 2.2 |
| - |
| Net Income | (9.0) | (5.3) | 1.9 | 1.4 |
| Net Income Attributable To Parent | (9.0) | (5.3) | 1.9 | 1.4 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (9.0) | (5.3) | 1.9 | 1.4 |
| Shares Diluted | 1.6 | 4.8 | 4.4 | 22.0 |