| (in millions of USD, except per-share data) | 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 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 0.3 | 0.9 | 0.4 | 0.4 | 1.0 | 1.3 | 2.1 | - | 0.7 | 0.8 | 0.8 | 1.1 | 0.0 | 0.0 | 0.0 | (0.0) | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1.9 | 4.8 | 3.8 | 1.1 | 0.0 | 0.1 | - | - |
| Cost of Revenue | 0.6 | 1.8 | 2.6 | 0.7 | 0.1 | 0.0 | - | - |
| Gross Profit | 1.4 | 3.0 | 1.2 | 0.4 | (0.1) | 0.0 | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (6.7) | (5.7) | (7.8) | (1.3) | (0.5) | (0.2) | - | - |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 1.3 | 1.8 | 0.8 | 0.1 | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | - | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | 11.2 | 4.4 | (22.9) | (1.3) | (0.6) | |||
| Per Share | ||||||||
| EPS Basic | 0.01 | 0.01 | (0.07) | (0.11) | (0.08) | - | - | - |
| EPS Diluted | 0.00 | 0.01 | (0.07) | (0.11) | (0.08) | - | ||
| Supplementary Data | ||||||||
| EBITDA | - | (5.5) | (7.7) | - | (0.5) | (0.2) | - | - |
| EBIT | (6.7) | (5.7) | (7.8) | (1.3) | (0.5) | (0.2) | - | |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 0.1 | 0.3 | 0.0 | 0.1 | 0.3 | 0.4 | 1.0 | - | 0.4 | 0.3 | 0.4 | 0.7 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.0 | - | - | - | - | - | - | - |
| Gross Profit | 0.1 | 0.6 | 0.4 | 0.2 | 0.8 | 0.9 | 1.1 | - | 0.3 | 0.4 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | (0.0) | (0.0) | - | (0.1) | 0.0 | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | 0.2 | 0.2 | 0.0 | 0.4 | 0.1 | 0.3 | 0.3 | 0.7 | 0.2 | 0.1 | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
| Depreciation & Amortization | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | ||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | 0.5 | 0.5 | 4.6 | 2.4 | 1.0 | 1.6 | 3.7 | 7.9 | 0.5 | 0.2 | 0.5 | 1.4 | 0.0 | 0.1 | 0.1 | 0.1 | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | (0.4) | 0.1 | (4.2) | (2.2) | (0.2) | (0.6) | (2.6) | (7.4) | (0.2) | 0.3 | (0.1) | (1.0) | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | - | (0.1) | (0.1) | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.3 | 0.3 | 0.6 | 0.3 | 0.4 | 0.4 | - | 0.1 | (0.1) | 0.2 | - | - | - | - | - | - | 0.0 | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | 2.0 | 1.2 | 10.8 | 3.9 | 13.6 | (1.0) | (6.4) | (14.9) | (0.0) | 0.0 | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.2) | 0.1 | ||||||||||||
| Pre-Tax Income | 1.6 | 1.3 | 6.5 | - | 13.4 | (1.6) | (9.0) | - | (0.3) | - | - | - | - | - | - | - | - | ||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 1.6 | 1.3 | 6.5 | 1.7 | 13.4 | (1.6) | (9.0) | (22.3) | (0.3) | 0.2 | (0.2) | (1.1) | (0.1) | (0.1) | (0.1) | (0.3) | 0.0 | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 1.6 | 1.3 | 6.5 | 1.7 | 13.4 | (1.6) | (9.0) | (22.3) | (0.3) | (0.2) | (0.2) | (1.1) | (0.1) | (0.1) | (0.1) | (0.3) | 0.0 | ||||||||||||
| Net Income Attributable To Parent | 1.6 | 1.3 | 6.5 | 1.7 | 13.4 | (1.6) | (9.0) | (22.3) | (0.3) | (0.2) | (0.2) | (1.1) | (0.1) | (0.1) | (0.1) | (0.3) | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 1.6 | 1.3 | 6.5 | 1.7 | 13.4 | (1.6) | (9.0) | (22.3) | (0.3) | (0.2) | (0.2) | (1.1) | (0.1) | (0.1) | (0.1) | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 0.00 | 0.00 | 0.02 | - | 0.04 | 0.00 | (0.03) | - | 0.00 | - | - | - | 0.01 | 0.01 | (0.01) | - | 0.00 | 0.00 | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | 0.00 | 0.02 | - | 0.00 | 0.00 | (0.03) | - | - | - | - | - | 0.01 | 0.01 | (0.01) | - | 0.00 | 0.00 | |||||||||||
| Shares Basic | 883.5 | 550.6 | 392.4 | - | 384.1 | 367.2 | 349.5 | - | 161.2 | - | - | - | 12.4 | 11.8 | 11.1 | - | 8.4 | 1,160.2 | |||||||||||
| Shares Diluted | 16,970.1 | 11,483.6 | 392.4 | - | 8,299.6 | 367.2 | 349.5 | - | - | - | - | - | 12.4 | 11.8 | 11.1 | - | 8.4 | 1,160.2 | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | - | - | (4.2) | - | - | - | (2.6) | - | - | - | - | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (0.4) | 0.1 | (4.2) | (2.2) | (0.2) | (0.6) | (2.6) | (7.4) | (0.2) | 0.3 | (0.1) | (1.0) | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | ||||||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 0.9 | 1.2 | 1.1 | 0.6 | 0.1 | 0.1 | 0.1 | 0.0 |
| Depreciation & Amortization | - | 0.2 | 0.1 | - | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8.1 | 8.6 | 9.0 | 1.7 | 0.3 | 0.2 | 0.1 | (0.0) |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 17.9 | 10.1 | (15.1) | (0.1) | (0.1) | 0.0 | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - |
| (0.2) |
| (0.1) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 11.2 | 4.4 | (22.9) | (1.3) | (0.6) | (0.2) | (0.1) | (0.0) |
| Net Income Attributable To Parent | 11.2 | 4.4 | (22.9) | (1.3) | (0.6) | (0.2) | (0.1) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | 0.1 | - | - | - | - | - |
| Net Income To Common Shareholders | 11.2 | 4.4 | (23.0) | (1.3) | (0.6) | (0.2) | (0.1) | (0.0) |
| - |
| - |
| Shares Basic | 883.5 | 375.5 | 332.5 | 12.2 | 7.9 | - | - | - |
| Shares Diluted | 16,970.1 | 375.5 | 332.5 | 12.2 | 7.9 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| - |
| (0.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.2) |
| 0.4 |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.2) |
| 0.4 |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.2) |
| 0.4 |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 0.0 |
| (0.1) |
| (0.2) |
| 0.4 |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |