| (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 | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | - | 0.0 | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (1.4) | (1.1) | (1.1) | (3.5) | 3.9 | (6.2) | (0.4) | (1.2) | - | (0.0) | (0.0) | 0.0 | 0.0 | (0.1) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | 0.0 | 0.0 | - | - | - | - | - | - | (0.0) | (0.0) | (0.2) | (0.2) | 0.0 | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |
| Per Share | |||||||||||||||||
| EPS Basic | (0.27) | (0.25) | (0.50) | (0.24) | 0.15 | (0.35) | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.0) | (0.1) | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 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 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.6 | 0.3 | 0.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 3.1 | 0.1 | 0.2 | 0.1 | (21.9) | 11.0 | 3.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.6) | (0.3) | (0.4) | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (3.1) | (0.1) | (0.2) | (0.1) | (0.1) | 11.0 | (3.6) | (3.4) | (3.6) | (1.9) | (0.6) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.1) | (0.8) | (0.2) | - | (0.0) | (0.0) | (0.0) | (0.0) | (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) |
| Interest Expense | - | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.0 | (0.2) | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.2) | (0.4) | (0.3) | (4.7) | (0.0) | (3.0) | (1.2) | (0.6) | (6.7) | (1.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.5) | (0.6) | (0.5) | |||||||||||||||||||||||
| Pre-Tax Income | (0.8) | (0.8) | (0.7) | (4.8) | (0.2) | (3.3) | (1.4) | (0.9) | (7.0) | (4.1) | (0.1) | (0.2) | (0.2) | (0.2) | 10.5 | (4.2) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.8) | (0.8) | (0.7) | (4.8) | (0.2) | (3.3) | (1.4) | (0.9) | (7.0) | (4.1) | (0.1) | (0.2) | (0.2) | (0.2) | 10.5 | (4.2) | (3.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.8) | (0.8) | (0.7) | (4.8) | (0.2) | (3.3) | (1.4) | (0.9) | (7.0) | (4.1) | (0.1) | (0.2) | (0.2) | (0.2) | 10.5 | (4.2) | (3.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.8) | (0.8) | (0.7) | (4.8) | (0.2) | (3.3) | (1.4) | (0.9) | (7.0) | (4.1) | (0.1) | (0.2) | (0.2) | (0.2) | 10.5 | (4.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.8) | (0.8) | (0.7) | (4.8) | (0.2) | (3.3) | (1.4) | (0.9) | (7.0) | (4.1) | (0.1) | (0.2) | (0.2) | (0.2) | 10.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.03) | - | (0.03) | (0.19) | (0.01) | - | (0.05) | (0.04) | (0.28) | - | (0.01) | (0.01) | (0.01) | - | 0.74 | (0.16) | (0.15) | - | (0.12) | (0.04) | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.03) | - | (0.03) | (0.19) | (0.01) | - | (0.05) | (0.04) | (0.28) | - | (0.01) | (0.01) | (0.01) | - | 0.56 | (0.16) | - | - | ||||||||||||||||||||||
| Shares Basic | 25.7 | - | 25.7 | 25.7 | 25.7 | - | 25.2 | 25.2 | 24.8 | - | 14.5 | 14.5 | 24.5 | - | 14.2 | 26.0 | 26.0 | - | ||||||||||||||||||||||
| Shares Diluted | 25.7 | - | 25.7 | 25.7 | 25.7 | - | 25.2 | 25.2 | 24.8 | - | 14.5 | 14.5 | 24.5 | - | 19.0 | 26.0 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (0.6) | (0.3) | (0.4) | (0.1) | (0.2) | (0.2) | (0.2) | (0.3) | (0.3) | (3.1) | (0.1) | (0.2) | (0.1) | (0.1) | 11.0 | (3.6) | (3.4) | (3.6) | (1.9) | |||||||||||||||||||||
| 0.0 |
| 0.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | 1.4 | 1.1 | 1.1 | 3.5 | (3.9) | 6.2 | 0.4 | 1.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | - |
| (0.0) |
| (0.1) |
| (0.2) |
| (0.0) |
| Interest Expense | - | - | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | - | - | - | - | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (5.6) | (5.4) | (11.5) | (1.2) | (1.7) | (0.6) | (0.4) | (0.3) | - | (0.0) | 0.0 | 0.2 | 0.1 | (0.0) | (0.0) | (0.1) | - |
| Pre-Tax Income | (7.1) | (6.5) | (12.6) | (4.6) | 2.2 | (6.7) | (0.8) | (1.5) | (0.2) | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | 0.1 | (0.4) |
| 0.0 |
| Net Income From Continuing Ops | (7.1) | (6.5) | (12.6) | (4.6) | 2.2 | (6.7) | (0.8) | (1.5) | (0.2) | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | 0.1 | (0.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (7.1) | (6.5) | (12.6) | (4.6) | 2.2 | (6.7) | (0.8) | (1.5) | (0.2) | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | 0.1 | (0.3) |
| Net Income Attributable To Parent | (7.1) | (6.5) | (12.6) | (4.6) | 2.2 | (6.7) | (0.8) | (1.5) | (0.2) | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | 0.1 | (0.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.1) | (6.5) | (12.6) | (4.6) | 2.2 | (6.7) | (0.8) | (1.5) | (0.2) | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | 0.1 | (0.3) |
| - |
| EPS Diluted | (0.27) | (0.25) | (0.50) | (0.24) | 0.08 | (0.35) | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 25.7 | 25.7 | 25.2 | 19.2 | 14.5 | 19.5 | - | - | - | - | - | - | - | - | - | 34.1 | 36.8 |
| Shares Diluted | 25.7 | 25.7 | 25.2 | 19.2 | 29.3 | 19.5 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| EBIT | (1.4) | (1.1) | (1.1) | (3.5) | 3.9 | (6.2) | (0.4) | (1.2) | - | (0.0) | (0.0) | 0.0 | 0.0 | (0.1) | (0.0) | (0.1) | (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.6 |
| 1.9 |
| 0.6 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| - |
| - |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (3.9) |
| (3.9) |
| (2.1) |
| (0.7) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.8) |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (3.9) |
| (2.1) |
| (0.7) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.8) |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| (2.1) |
| (0.7) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.8) |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (3.9) |
| (3.9) |
| (2.1) |
| (0.7) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.8) |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.2) |
| (3.9) |
| (3.9) |
| (2.1) |
| (0.7) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.8) |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.12) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| 17.5 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.8) |
| (0.2) |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |