| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 21.4 | 21.2 | 18.8 | 20.9 | 22.3 | 24.2 | 23.2 | 20.0 | 21.5 | 21.2 | 20.2 | 21.1 | 24.2 | 93.6 | 0.8 | 1.8 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 82.3 | 83.2 | 88.9 | 86.7 | 97.0 | 3.3 |
| Cost of Revenue | 66.1 | 67.7 | 75.8 | 76.2 | 86.5 | - |
| Gross Profit | 16.2 | 15.5 | 13.1 | 10.4 | 10.5 | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 23.1 | 22.9 | 27.6 | 11.2 | 11.3 | 7.2 |
| Operating Income | ||||||
| Operating Income | (9.9) | (10.4) | (18.4) | (3.1) | (5.6) | (5.5) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | (0.7) | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (9.9) | (10.5) | (18.8) | (0.1) | (8.3) | (5.0) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.30) | (0.35) | (0.73) | (0.01) | (0.57) | (0.41) |
| EPS Diluted | (0.30) | (0.35) | (0.73) | (0.01) | (0.57) | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | (9.7) | (16.9) | (1.8) | (1.2) | - |
| EBIT | (9.9) | (10.4) | (18.4) | (3.1) | (5.6) | (5.5) |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.8 |
| Cost of Revenue | 17.1 | 16.9 | 15.0 | 17.0 | 18.7 | 20.5 | 20.2 | 16.8 | 18.3 | 18.9 | 17.6 | 18.5 | 21.2 | - | - | - | - | - | - | - | - |
| Gross Profit | 4.2 | 4.3 | 3.7 | 3.9 | 3.6 | 3.6 | 3.0 | 3.3 | 3.3 | 2.3 | 2.6 | 2.6 | 2.9 | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 6.2 | 5.7 | 5.5 | 5.7 | 6.0 | 6.7 | 5.9 | 9.8 | 5.2 | 2.9 | 2.6 | 2.8 | 2.8 | 7.0 | 1.3 | 1.5 | |||||
| Selling & Marketing | 0.6 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | - | - | - | - | - | ||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Depreciation & Amortization | 0.2 | - | 0.2 | - | 0.2 | - | 0.3 | - | 0.4 | - | - | - | 0.3 | - | - | - | |||||
| Amortization of Intangibles | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | ||||
| Other Operating Expenses | 0.7 | - | 0.5 | - | 0.3 | - | 0.5 | - | 0.2 | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | 6.9 | 6.4 | 6.2 | 6.4 | 6.7 | 7.8 | 6.8 | 10.7 | 6.2 | 4.3 | 2.9 | 3.1 | 3.2 | 11.1 | 1.4 | 2.0 | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | (2.7) | (2.1) | (2.5) | (2.6) | (3.2) | (4.2) | (3.8) | (7.5) | (2.9) | (1.9) | (0.4) | (0.5) | (0.3) | (4.0) | (0.6) | (0.2) | (0.8) | (0.8) | (0.7) | (2.3) | (1.8) |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | (0.1) | (0.2) | (0.1) | (0.1) | (0.2) | (0.3) | (0.3) | (0.3) | (0.2) | 3.4 | (0.2) | (0.2) | (0.0) | (3.8) | (0.0) | (0.0) | 1.1 | ||||
| Pre-Tax Income | (2.8) | (2.3) | (2.6) | (2.7) | (3.4) | (4.5) | (4.1) | (7.7) | (3.2) | 1.6 | (0.6) | (0.7) | (0.5) | - | - | - | - | ||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | (0.1) | - | (0.1) | (0.1) | (0.2) | - | - | - | - | - | (0.0) | - | (0.0) | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (2.7) | (2.2) | (2.4) | (2.6) | (3.2) | (3.8) | (4.1) | (7.7) | (3.2) | 1.5 | (0.6) | (0.7) | (0.4) | (7.8) | (0.6) | (0.2) | 0.3 | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (2.7) | (2.2) | (2.4) | (2.6) | (3.2) | (3.8) | (4.1) | (7.7) | (3.2) | 1.5 | (0.6) | (0.7) | (0.4) | (7.8) | (0.6) | (0.2) | 0.3 | ||||
| Net Income Attributable To Parent | (2.7) | (2.2) | (2.4) | (2.6) | (3.2) | (3.8) | (4.1) | (7.7) | (3.2) | 1.5 | (0.6) | (0.7) | (0.4) | (7.8) | (0.6) | (0.2) | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (2.7) | (2.2) | (2.4) | (2.6) | (3.2) | (3.8) | (4.1) | (7.7) | (3.2) | 1.5 | (0.6) | (0.7) | (0.4) | (7.8) | (0.6) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (0.08) | - | (0.08) | (0.09) | (0.11) | - | (0.16) | (0.30) | (0.13) | - | (0.04) | (0.05) | (0.03) | - | (0.04) | (0.01) | 0.02 | - | (0.06) | (0.19) | (0.10) |
| EPS Diluted | (0.08) | - | (0.08) | (0.09) | (0.11) | - | (0.16) | (0.30) | (0.13) | - | (0.04) | (0.05) | (0.03) | - | (0.04) | (0.01) | 0.02 | - | |||
| Shares Basic | 33.6 | - | 30.4 | 29.5 | 28.4 | - | 26.0 | 25.8 | 25.0 | - | 13.8 | 13.8 | 13.8 | - | 14.1 | 14.1 | 13.2 | - | |||
| Shares Diluted | 33.6 | - | 30.4 | 29.5 | 28.4 | - | 26.0 | 25.8 | 25.0 | - | 13.8 | 13.8 | 13.8 | - | 14.1 | 14.1 | 14.1 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | (2.5) | - | (2.3) | - | (3.0) | - | (3.5) | - | (2.6) | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| EBIT | (2.7) | (2.1) | (2.5) | (2.6) | (3.2) | (4.2) | (3.8) | (7.5) | (2.9) | (1.9) | (0.4) | (0.5) | (0.3) | (4.0) | (0.6) | (0.2) | (0.8) | (0.8) | (0.7) | ||
| Selling & Marketing | - | 2.1 | 1.9 | 1.8 | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | - | 0.6 | 1.5 | 1.3 | 4.4 | - |
| Amortization of Intangibles | 2.3 | 2.3 | 2.4 | 0.3 | 0.3 | 0.6 |
| Other Operating Expenses | - | 1.3 | 0.8 | 1.2 | - | - |
| Total Operating Expenses | 26.0 | 25.9 | 31.5 | 13.5 | 16.1 | 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (0.5) | (0.6) | (1.1) | 3.0 | (2.7) | 0.5 |
| Pre-Tax Income | (10.4) | (11.0) | (19.5) | (0.1) | (8.3) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (9.9) | (10.5) | (18.8) | (0.1) | (8.3) | (5.0) |
| Net Income Attributable To Parent | (9.9) | (10.5) | (18.8) | (0.1) | (8.3) | (5.0) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (9.9) | (10.5) | (18.8) | (0.1) | (8.3) | (5.0) |
| 33.6 |
| 29.8 |
| 25.7 |
| 15.9 |
| 13.8 |
| 12.3 |
| Shares Diluted | 33.6 | 29.8 | 25.7 | 15.9 | 13.8 | - |
| 1.4 |
| 0.9 |
| 1.3 |
| 2.8 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.7 |
| 1.5 |
| 3.0 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.6 |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.7) |
| (2.3) |
| (1.1) |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.7) |
| (2.3) |
| (1.1) |
| 0.3 |
| (0.8) |
| (0.7) |
| (2.3) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| 0.3 |
| (0.8) |
| (0.7) |
| (2.3) |
| (1.1) |
| - |
| (0.19) |
| (0.10) |
| 12.7 |
| 12.3 |
| 11.4 |
| - |
| 12.3 |
| 11.4 |
| (2.3) |
| (1.8) |