| (in millions of USD, except per-share data) | Q2 FY 23 | Q1 FY 23 | 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 | Q1 FY 16 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.4 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 2.0 | 2.1 | 2.3 | 1.3 | 0.8 | 0.4 | 9.3 | 8.4 | 0.5 | 0.9 |
| Cost of Revenue | 1.1 | 1.4 | 1.2 | 1.1 | 0.1 | 0.1 | 8.5 | 8.3 | 0.4 | 0.4 |
| Gross Profit | 1.0 | 0.7 | 1.1 | 0.2 | 0.6 | 0.3 | 0.8 | 0.1 | 0.1 | 0.5 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | 0.7 | 0.9 | |||||||
| Operating Income | ||||||||||
| Operating Income | (0.3) | (0.1) | 0.0 | (1.8) | (0.0) | (0.4) | (4.8) | (1.0) | (0.3) | 0.1 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | 0.4 | 0.0 | 5.7 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (0.5) | 0.4 | 43.6 | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.00) | 0.00 | 0.11 | (0.56) | (0.07) | (0.16) | (0.11) | (0.08) | (0.03) | - |
| EPS Diluted | (0.00) | 0.00 | 0.04 | (0.56) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | - | (1.6) | 0.2 | (0.2) | (1.8) | (1.0) | (0.3) | 0.1 |
| EBIT | (0.3) | (0.1) | 0.0 | (1.8) | (0.0) | |||||
| (0.5) |
| 3.1 |
| 3.1 |
| 3.6 |
| 2.8 |
| 2.5 |
| 2.9 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| Cost of Revenue | 0.3 | 0.4 | 0.2 | 0.2 | 1.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 2.3 | 2.6 | 3.8 | 2.7 | 2.4 | 2.8 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 |
| Gross Profit | 0.2 | 0.2 | 0.3 | 0.3 | (0.5) | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | (0.2) | 0.7 | 0.5 | (0.2) | 0.1 | 0.1 | 0.0 | (0.1) | (0.1) | (0.0) | 0.2 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | ||||||||||||
| General & Administrative | 0.2 | 0.2 | 0.4 | 0.5 | (1.2) | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.3 | 0.0 | 0.1 | 0.1 | 0.5 | ||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | 0.2 | 0.2 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | (0.0) | 0.0 | (0.1) | (0.1) | (1.2) | (0.2) | (0.2) | (0.3) | 0.1 | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | 0.0 | (0.1) | (3.2) | (0.2) | (0.8) | (0.5) | (0.4) | (0.2) | (0.2) | (0.3) | (0.2) | (0.1) | 0.1 | (0.0) | (0.1) |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | 0.0 | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | (0.1) | (0.0) | (0.0) | (0.1) | - | - | (0.0) | (0.1) | (0.2) | (0.0) | 0.0 | 0.1 | 0.6 | (0.1) | (0.1) | (0.1) | 1.4 | ||||||||||||
| Pre-Tax Income | - | - | - | - | - | (0.2) | (0.2) | (0.4) | (0.1) | (0.0) | (0.1) | (0.0) | 0.4 | (0.1) | (0.1) | (0.2) | (3.6) | ||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (0.0) | (0.0) | (0.2) | (0.3) | (51.7) | (0.2) | (0.2) | (0.4) | (0.2) | (0.0) | (0.1) | (0.0) | 0.4 | (0.1) | (0.1) | (0.2) | (3.6) | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | (0.0) | (0.0) | (0.2) | (0.3) | (51.7) | (0.2) | (0.2) | (0.4) | (0.2) | (0.0) | (0.1) | (0.0) | 0.4 | (0.1) | (0.1) | (0.2) | (3.6) | ||||||||||||
| Net Income Attributable To Parent | (0.0) | (0.0) | (0.2) | (0.3) | (51.7) | (0.2) | (0.2) | (0.4) | (0.2) | (0.0) | (0.1) | (0.0) | 0.4 | (0.1) | (0.1) | (0.2) | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | (0.0) | (0.0) | (0.2) | (0.3) | (51.7) | (0.2) | (0.2) | (0.4) | (0.2) | (0.0) | (0.1) | (0.0) | 0.4 | (0.1) | (0.1) | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 0.00 | 0.00 | 0.00 | 0.00 | - | - | 0.00 | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | - | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Shares Basic | 413.2 | 27.5 | 97.4 | 49.2 | - | - | 97.4 | 46.5 | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Shares Diluted | 413.2 | - | 97.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | (0.1) | (0.2) | 0.2 | 0.0 | (0.0) | (0.0) | (0.2) | (0.0) | 0.1 | (0.1) | (0.6) | 0.2 | (0.8) | (0.5) | (0.4) | (0.2) | (0.1) | (0.3) | (0.2) | (0.1) | 0.1 | (0.0) | (0.1) |
| EBIT | (0.0) | 0.0 | (0.1) | (0.1) | (1.2) | (0.2) | (0.2) | (0.3) | 0.1 | (0.0) | (0.1) | (0.1) | (0.2) | (0.1) | 0.0 | (0.1) | (3.2) | (0.2) | (0.8) | ||||||||||
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.1 |
| General & Administrative | 1.2 | - | 1.5 | 0.1 | 0.7 | 0.5 | 2.6 | 1.0 | 0.3 | 0.3 |
| Depreciation & Amortization | - | - | - | 0.2 | 0.2 | 0.2 | 3.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.2 | 0.8 | 1.1 | 2.0 | 0.7 | 0.7 | 5.5 | 1.2 | 0.4 | 0.3 |
| 0.1 |
| 0.2 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | 0.5 | 43.5 | (50.6) | (0.2) | 0.3 | 2.9 | 0.2 | (0.0) | (0.0) |
| Pre-Tax Income | - | 0.4 | 43.6 | - | (0.2) | (0.1) | (5.1) | (0.9) | (0.3) | 0.1 |
| (52.4) |
| (0.3) |
| (0.1) |
| (5.1) |
| (0.9) |
| (0.3) |
| 0.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.5) | 0.4 | 43.6 | (52.4) | (0.3) | (0.1) | (5.1) | (0.9) | (0.3) | 0.1 |
| Net Income Attributable To Parent | (0.5) | 0.4 | 43.6 | (52.4) | (0.3) | (0.1) | (5.1) | (0.9) | (0.3) | 0.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.5) | 0.4 | 43.6 | (52.4) | (0.3) | (0.1) | (5.1) | (0.9) | (0.3) | 0.1 |
| (0.07) |
| (0.16) |
| (0.11) |
| (0.08) |
| (0.03) |
| - |
| Shares Basic | 413.2 | 713.9 | 410.8 | 94.3 | 3.2 | 0.6 | 46.6 | 11.4 | 10.7 | - |
| Shares Diluted | 413.2 | 2,623.4 | 1,167.0 | 94.3 | 3.2 | 0.6 | 46.6 | 11.4 | 10.7 | - |
| (0.4) |
| (4.8) |
| (1.0) |
| (0.3) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 1.2 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 2.6 |
| 0.3 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 0.9 |
| 1.3 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.7 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.6 |
| (1.5) |
| (0.6) |
| (0.4) |
| (0.2) |
| 0.0 |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.0) |
| (0.1) |
| 0.6 |
| (1.5) |
| (0.6) |
| (0.4) |
| (0.2) |
| 0.0 |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| (1.5) |
| (0.6) |
| (0.4) |
| (0.2) |
| 0.0 |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.0) |
| (0.1) |
| (3.6) |
| 0.6 |
| (1.5) |
| (0.6) |
| (0.4) |
| (0.2) |
| 0.0 |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.0) |
| (0.1) |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (3.6) |
| 0.6 |
| (1.5) |
| (0.6) |
| (0.4) |
| (0.2) |
| 0.0 |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.0) |
| (0.1) |