| (in millions of USD, except per-share data) | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q3 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||
| Revenues | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 0.1 | 0.3 | 0.0 | 0.0 | 0.0 | - | - | 0.0 |
| Cost of Revenue | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | - | - | 0.0 |
| Gross Profit | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | - | - | (0.0) |
| Operating Expenses | ||||||||
| Research & Development | - | - | 0.0 | 0.0 | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (0.0) | (0.1) | (0.2) | (0.5) | (1.3) | (0.4) | (0.9) | (0.6) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.0 | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.1) | (0.4) | (0.3) | (0.7) | (1.5) | |||
| Per Share | ||||||||
| EPS Basic | (0.02) | (0.15) | (0.14) | (0.99) | (4.91) | (0.05) | (0.02) | (0.03) |
| EPS Diluted | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | (0.0) | (0.1) | (0.2) | (0.5) | (1.3) | (0.4) | (0.9) | |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| Cost of Revenue | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | - | 0.0 | 0.0 | - | (0.0) | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | (0.0) | (0.0) | (0.0) | 0.0 |
| Gross Profit | 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) |
| 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 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Amortization of Intangibles | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Operating Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.1 | 0.1 | 0.0 | 0.6 | ||||||||||||
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income | 0.0 | 0.0 | (0.0) | (0.0) | (0.1) | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.4) | (0.1) | (0.1) | (0.0) | (0.6) | (0.2) | (0.3) | (0.2) | (0.1) | (0.2) | (0.0) | (0.0) | (0.2) | (0.2) | (0.5) | (0.1) | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | (0.1) | 0.1 | ||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Operating Income | 0.0 | 0.0 | (0.0) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.2) | 0.1 | |||||||||||
| Pre-Tax Income | 0.0 | 0.0 | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.4) | (0.1) | (0.1) | (0.0) | (0.7) | ||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.0 | 0.0 | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.4) | (0.1) | (0.1) | (0.0) | (0.7) | (0.1) | |||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income | 0.0 | 0.0 | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.4) | (0.1) | (0.1) | (0.0) | (0.7) | (0.1) | |||||||||||
| Net Income Attributable To Parent | 0.0 | 0.0 | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.4) | (0.1) | (0.1) | (0.0) | (0.7) | ||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income To Common Shareholders | 0.0 | 0.0 | (0.0) | (0.1) | (0.2) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.4) | (0.1) | (0.1) | (0.0) | |||||||||||||
| Per Share | ||||||||||||||||||||||||||||
| EPS Basic | 0.00 | 0.01 | (0.01) | - | (0.06) | (0.03) | (0.01) | - | (0.02) | (0.03) | (0.08) | - | (0.18) | (0.22) | (0.08) | - | (0.01) | (0.03) | (0.02) | - | (0.00) | (0.00) | (0.00) | - | (0.01) | (0.02) | (0.01) | 0.00 |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Shares Basic | 4.1 | 3.7 | 3.3 | - | 2.9 | 2.6 | 2.5 | - | 2.1 | 1.9 | 1.6 | - | 0.6 | 0.5 | 0.6 | - | 16.8 | 13.3 | ||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 0.0 | 0.0 | (0.0) | (0.0) | (0.1) | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.4) | (0.1) | (0.1) | (0.0) | (0.6) | (0.2) | (0.3) | (0.2) | |||||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | 0.0 | - | - | - | - | - | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 0.1 | 0.1 | 0.2 | 0.5 | 1.3 | 0.4 | 0.9 | 0.6 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | (0.3) | (0.1) | (0.1) | (0.2) | (0.0) | (0.0) | (0.0) |
| Pre-Tax Income | (0.1) | (0.4) | (0.3) | (0.7) | (1.5) | (0.4) | - | - |
| (0.4) |
| (0.9) |
| (0.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (0.1) | (0.4) | (0.3) | (0.7) | (1.5) | (0.4) | (0.9) | (0.6) |
| Net Income Attributable To Parent | (0.1) | (0.4) | (0.3) | (0.7) | (1.5) | (0.4) | (0.9) | (0.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.1) | (0.4) | (0.3) | (0.7) | (1.5) | (0.4) | (0.9) | (0.6) |
| - |
| - |
| Shares Basic | 4.1 | 2.8 | 2.0 | 0.7 | 0.3 | 7.6 | 36.3 | 18.2 |
| Shares Diluted | - | - | - | - | - | - | - | - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.2) |
| 0.1 |
| 0.2 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.0) |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.3) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.2) |
| 0.1 |
| (0.3) |
| (0.2) |
| (0.0) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.2) |
| 0.1 |
| (0.3) |
| (0.2) |
| (0.0) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.3) |
| (0.2) |
| 0.1 |
| (0.3) |
| (0.2) |
| (0.0) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| (0.1) |
| (0.3) |
| (0.2) |
| 0.1 |
| (0.3) |
| (0.2) |
| (0.0) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| - |
| 73.8 |
| 67.2 |
| 67.2 |
| - |
| 32.5 |
| 26.5 |
| 19.7 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.2) |
| (0.2) |
| (0.5) |
| (0.1) |
| (0.0) |