| (in millions of USD, except per-share data) | 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 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||
| Revenues | 0.2 | 0.0 | (2.1) | 0.9 | 1.3 | 0.0 | (5.0) | 2.9 | 2.3 | 0.0 | (3.6) | 2.0 | 1.8 | 0.3 | 0.5 | 0.3 | ||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | (1.0) | 0.1 | 0.2 | 0.5 | 0.8 | 0.3 | 0.1 | 0.3 | - | 0.0 |
| Cost of Revenue | 1.3 | 2.3 | 4.6 | 3.7 | 1.7 | 0.2 | 0.0 | 0.1 | - | - |
| Gross Profit | (2.3) | (2.2) | (4.4) | (3.2) | (0.8) | 0.1 | 0.0 | 0.1 | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (5.5) | (4.2) | (1.9) | 2.2 | (3.2) | (0.4) | (0.3) | (0.2) | - | - |
| Non-Operating | ||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.0 | 0.1 | 0.2 | 0.2 | 0.3 | (0.0) | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | (5.5) | (4.3) | (2.2) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.34) | (0.26) | (0.12) | 0.11 | - | - | - | - | - | - |
| EPS Diluted | (0.34) | (0.26) | (0.12) | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | (3.9) | (1.1) | 3.0 | (2.9) | (0.4) | (0.3) | (0.2) | - | - |
| EBIT | (5.5) | (4.2) | (1.9) | 2.2 | (3.2) | |||||
| 0.1 |
| 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 |
| - |
| - |
| 0.0 |
| Cost of Revenue | 0.2 | 0.2 | 0.3 | 0.6 | 0.7 | 0.7 | 1.6 | 1.4 | 1.1 | 0.5 | 1.3 | 0.9 | 0.8 | 0.7 | 1.4 | 0.2 | 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 | - | - | - | - | - | - | - | - |
| Gross Profit | 0.0 | (0.2) | (2.5) | 0.3 | 0.6 | (0.7) | (6.6) | 1.5 | 1.2 | (0.5) | (4.9) | 1.1 | 1.0 | (0.5) | (0.9) | 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 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | ||||||||||||||||||||||
| Selling & Marketing | 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 | 0.0 | - | 0.0 | - | |||||||||||||||||||||
| General & Administrative | 0.8 | 1.0 | 2.1 | 1.5 | 1.0 | 1.0 | 3.3 | 0.5 | 0.3 | 0.5 | 0.7 | 0.5 | 0.4 | 0.5 | 0.5 | 0.2 | 0.1 | |||||||||||||||||||||
| Depreciation & Amortization | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | ||||||||||||||||||||||
| Amortization of Intangibles | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - | - | 0.2 | - | - | - | |||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.8) | (1.0) | (2.5) | (1.2) | (0.4) | (0.0) | (4.0) | 1.0 | 0.9 | 0.2 | 0.6 | 0.6 | 0.6 | 0.4 | (2.8) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.0) | (0.1) | (0.0) | (0.1) | (0.1) | - | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||
| Interest Income | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Operating Income | (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) | (0.0) | (0.3) | 0.1 | (0.0) | |||||||||||||||||||||
| Pre-Tax Income | (0.8) | (1.0) | (2.5) | (1.2) | (0.4) | (0.0) | (4.1) | 1.0 | 0.9 | 0.2 | 0.7 | 0.6 | 0.6 | 0.4 | (3.1) | (0.1) | (0.1) | |||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | (0.0) | 0.1 | 0.1 | 0.0 | (0.1) | 0.2 | 0.1 | 0.1 | - | 0.0 | - | - | - | - | (0.0) | 0.0 | - | 0.0 | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.8) | (1.0) | (2.5) | (1.2) | (0.4) | (0.1) | (4.0) | 0.9 | 0.8 | 0.2 | 0.7 | 0.4 | 0.5 | 0.3 | (3.4) | (0.1) | (0.1) | |||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income | (0.8) | (1.0) | (2.5) | (1.2) | (0.4) | (0.1) | (4.0) | 0.9 | 0.8 | 0.2 | 0.7 | 0.4 | 0.5 | 0.3 | (3.4) | (0.1) | (0.1) | |||||||||||||||||||||
| Net Income Attributable To Parent | (0.7) | (1.0) | (2.5) | (1.1) | (0.4) | (0.1) | (3.7) | 0.9 | 0.7 | 0.1 | 0.7 | 0.4 | 0.4 | 0.3 | (3.0) | (0.1) | ||||||||||||||||||||||
| Less: Minority Interest | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | (0.3) | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | - | (0.0) | (0.0) | |||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income To Common Shareholders | (0.7) | (1.0) | (2.5) | (1.1) | (0.4) | (0.1) | (3.7) | 0.9 | 0.7 | 0.1 | 0.7 | 0.4 | 0.4 | 0.3 | (3.0) | |||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.05) | (0.06) | - | (0.07) | (0.02) | (0.01) | - | 0.05 | 0.05 | 0.01 | - | 0.02 | 0.03 | 0.02 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.05) | (0.06) | - | (0.07) | (0.02) | (0.01) | - | 0.05 | 0.05 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Shares Basic | 15.7 | 15.7 | - | 15.7 | 15.7 | 15.7 | - | 15.7 | 15.7 | 15.7 | - | 15.7 | 15.7 | 15.7 | - | - | - | - | ||||||||||||||||||||
| Shares Diluted | 15.7 | 15.7 | - | 15.7 | 15.7 | 15.7 | - | 15.7 | 15.7 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| EBITDA | - | (0.9) | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 0.6 | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | - | - | - | - | - |
| EBIT | (0.8) | (1.0) | (2.5) | (1.2) | (0.4) | (0.0) | (4.0) | 1.0 | 0.9 | 0.2 | 0.6 | 0.6 | 0.6 | 0.4 | (2.8) | (0.1) | (0.1) | (0.1) | (0.1) | |||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - |
| General & Administrative | 5.5 | 5.6 | 4.7 | 2.1 | 0.9 | 0.4 | 0.3 | 0.3 | 0.0 | 0.0 |
| Depreciation & Amortization | - | 0.2 | 0.9 | 0.9 | 0.3 | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | - | 0.2 | 0.8 | - | 0.3 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | 0.0 | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.0) | (0.0) | (0.0) | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | - | - |
| Pre-Tax Income | (5.5) | (4.2) | (2.0) | 2.2 | (3.3) | (0.4) | (0.3) | (0.2) | - | - |
| 2.0 |
| (3.6) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.0) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (5.5) | (4.3) | (2.2) | 2.0 | (3.6) | (0.4) | (0.3) | (0.2) | (0.0) | (0.0) |
| Net Income Attributable To Parent | (5.3) | (4.0) | (1.9) | 1.8 | (3.3) | (0.4) | (0.3) | (0.2) | (0.0) | (0.0) |
| Less: Minority Interest | (0.2) | (0.2) | (0.2) | 0.2 | (0.4) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.3) | (4.0) | (1.9) | 1.8 | (3.3) | (0.4) | (0.3) | (0.2) | (0.0) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 15.7 | 15.7 | 15.7 | 15.7 | - | - | - | - | - | - |
| Shares Diluted | 15.7 | 15.7 | 15.7 | - | - | - | - | - | - | - |
| (0.4) |
| (0.3) |
| (0.2) |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.2 |
| 0.0 |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.1 |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| 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) |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| - |
| (0.1) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| - |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |