| (in millions of USD, except per-share data) | Q2 FY 25 | Q1 FY 25 | Q2 FY 24 | Q1 FY 24 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 3.0 | 4.1 | 3.8 | 4.3 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.0 | 0.0 | 0.0 | |
| Operating Income | ||||
| Operating Income | (1.5) | (1.5) | (1.7) | (2.1) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.2 | 0.1 | 0.2 | 0.2 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | 0.6 | (1.6) | (2.0) | (2.3) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.38 | (0.73) | (24.66) | (10.76) |
| EPS Diluted | 0.02 | (0.73) | (24.66) | (10.76) |
| Shares Basic | 1.7 | 2.2 | 0.1 | 0.2 |
| Supplementary Data | ||||
| EBITDA | (1.4) | (1.4) | (1.6) | (2.0) |
| EBIT | (1.5) | (1.5) | (1.7) | (2.1) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 15.2 | 13.1 | 13.7 | 17.1 | 25.9 | 21.5 | 0.0 | 1.4 | 14.4 | 25.1 | 15.8 | 7.8 |
| Cost of Revenue | - | - | - | - | - | - | - | 0.0 | 0.7 | 0.7 | 0.4 | 0.2 |
| Gross Profit | - | - | - | - | - | - | - | 1.4 | 13.7 | 24.4 | 15.4 | 7.5 |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 3.5 | 0.1 | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (6.7) | (5.9) | (6.5) | (8.3) | (7.1) | (4.8) | (4.1) | (0.6) | (2.0) | 20.6 | 13.5 | 5.8 |
| Non-Operating | ||||||||||||
| Interest Income | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.7 | 0.8 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | 0.0 | (1.7) | 0.6 | 2.5 | 1.9 |
| Net Income From Continuing Ops | (5.2) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (3.05) | (13.95) | (122.72) | (3,897.87) | (20.96) | (105.35) | (1.42) | (14.02) | - | - | - | - |
| EPS Diluted | (0.18) | (13.95) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | (6.3) | (5.4) | (6.1) | (7.9) | (6.8) | (4.5) | (4.1) | (0.6) | (1.9) | 20.6 | 13.6 | 5.8 |
| EBIT | (6.7) | (5.9) | ||||||||||
| 0.0 |
| General & Administrative | 0.7 | 0.6 | 0.9 | 0.7 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| - |
| Other Non-Operating Income | - | - | - | - |
| Pre-Tax Income | 0.7 | (1.6) | (1.9) | (2.3) |
| - |
| Net Income | 0.6 | (1.6) | (2.0) | (2.3) |
| Net Income Attributable To Parent | 0.6 | (1.6) | (2.0) | (2.3) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 0.6 | (1.6) | (2.0) | (2.3) |
| Shares Diluted | 29.3 | 2.2 | 0.1 | 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.1 | 0.1 | 0.1 | 0.1 | 0.6 | 0.1 | 0.0 | 0.1 | 0.6 | 0.4 | 0.2 | 0.2 |
| General & Administrative | 2.9 | 2.4 | 2.0 | 3.2 | 3.6 | 2.6 | 4.1 | 1.9 | 11.7 | 3.2 | 1.3 | 1.6 |
| Depreciation & Amortization | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.3 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | 2.5 | 4.1 | 2.0 | 15.8 | 3.8 | 1.9 | 1.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (2.0) | 1.0 | (1.0) | - | 0.3 | (4.9) | (61.4) | (3.5) | 4.1 | 2.8 | 1.7 |
| Pre-Tax Income | (5.1) | (7.8) | (5.5) | (9.2) | (8.1) | (8.2) | (9.1) | (62.0) | (5.5) | 24.7 | 16.3 | 7.5 |
| (7.9) |
| (5.6) |
| (9.3) |
| (8.2) |
| (8.2) |
| (9.1) |
| (62.0) |
| (3.8) |
| 24.0 |
| 13.9 |
| 5.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (5.2) | (7.9) | (5.6) | (9.3) | (8.2) | (8.2) | (9.1) | (62.0) | (3.8) | 24.0 | 13.9 | 5.6 |
| Net Income Attributable To Parent | (5.2) | (7.9) | (5.6) | (9.3) | (8.2) | (8.2) | (9.1) | (62.0) | (3.8) | 24.0 | 13.9 | 5.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.2) | (7.9) | (5.6) | (9.3) | (8.2) | (8.2) | (9.1) | (62.0) | (3.8) | 24.0 | 13.9 | 5.6 |
| (122.72) |
| (3,897.87) |
| (20.96) |
| (105.35) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 1.7 | 0.6 | 0.0 | 0.0 | 0.4 | 0.1 | 6.4 | 4.4 | - | - | - | - |
| Shares Diluted | 29.3 | 0.6 | 0.0 | 0.0 | 0.4 | 0.1 | - | - | - | - | - | - |
| (6.5) |
| (8.3) |
| (7.1) |
| (4.8) |
| (4.1) |
| (0.6) |
| (2.0) |
| 20.6 |
| 13.5 |
| 5.8 |