| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||
| Revenues | 9.9 | 3.1 | 3.5 | 3.6 | 3.7 | 2.2 | 2.4 | 3.0 | 4.1 | 7.1 | 7.8 | 8.5 | 9.8 | 11.3 | 12.0 | 11.6 | ||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 20.0 | 13.9 | 11.7 | 33.2 | 45.9 | 35.3 | 31.3 |
| Cost of Revenue | 16.1 | 12.0 | 8.8 | 26.4 | 34.6 | 24.7 | 22.8 |
| Gross Profit | 4.0 | 1.9 | 2.9 | 6.8 | 11.3 | 10.5 | 8.6 |
| Operating Expenses | |||||||
| Research & Development | 0.5 | 0.5 | 0.4 | 0.8 | 8.1 | 5.3 | 1.7 |
| Selling General & Administrative | - | - | - | - | 0.0 | 0.0 | |
| Operating Income | |||||||
| Operating Income | (12.0) | (9.8) | (4.8) | (7.7) | (16.3) | (5.4) | 1.2 |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | 0.6 | - | 1.0 | 0.2 | 0.6 | 0.1 |
| Tax & Net | |||||||
| Income Tax Expense | - | - | 0.0 | 0.0 | 0.5 | 0.0 | 0.3 |
| Net Income From Continuing Ops | 1.6 | (0.0) | 4.8 | (0.0) | (0.5) | (5.4) | |
| Per Share | |||||||
| EPS Basic | 5.14 | (152.30) | (16,909.30) | (2.08) | (3.88) | (0.20) | 0.08 |
| EPS Diluted | 5.14 | (152.30) | (16,909.30) | (2.08) | (3.88) | (0.20) | 0.08 |
| Supplementary Data | |||||||
| EBITDA | (10.5) | (9.1) | (3.9) | (6.1) | (13.4) | (3.9) | 2.0 |
| EBIT | (12.0) | (9.8) | (4.8) | (7.7) | (16.3) | (5.4) | 1.2 |
| 11.1 |
| 9.2 |
| 8.1 |
| 10.1 |
| 8.0 |
| 7.4 |
| Cost of Revenue | 7.5 | 2.7 | 2.9 | 3.1 | 3.4 | 1.9 | 1.7 | 2.1 | 3.1 | 5.5 | 6.1 | 6.6 | 8.2 | 9.5 | 8.5 | 8.4 | 8.2 | 6.9 | 5.4 | 6.7 | 5.8 | 5.4 |
| Gross Profit | 2.4 | 0.4 | 0.6 | 0.5 | 0.3 | 0.3 | 0.7 | 0.9 | 1.0 | 1.5 | 1.7 | 1.9 | 1.6 | 1.8 | 3.4 | 3.2 | 2.9 | 2.3 | 2.7 | 3.3 | 2.2 | 2.0 |
| Operating Expenses | ||||||||||||||||||||||
| Research & Development | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | (0.1) | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 5.0 | 1.5 | 0.6 | 1.1 | 1.5 | 2.2 | 0.8 | 0.8 | 0.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Selling & Marketing | 1.8 | 1.1 | 1.0 | 0.6 | 0.4 | 0.4 | 0.3 | 0.6 | 0.9 | 0.8 | 1.1 | 1.0 | 1.8 | - | - | - | - | |||||
| General & Administrative | 3.2 | 2.9 | 2.1 | 1.2 | 1.2 | 0.8 | 1.1 | 0.9 | 1.2 | 1.1 | 1.4 | 1.6 | 1.6 | 1.2 | 1.5 | 1.5 | 1.4 | |||||
| Depreciation & Amortization | 0.8 | 0.6 | 0.1 | 0.0 | 0.0 | (0.5) | 0.3 | 0.5 | 0.5 | (0.8) | 0.7 | 0.8 | 0.9 | 0.5 | 0.9 | 0.8 | ||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 0.9 | - | - | - | 0.7 | |||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Operating Expenses | 6.0 | 4.9 | 3.2 | 1.9 | 1.7 | 0.7 | 1.9 | 2.3 | 2.7 | 2.9 | 3.2 | 3.5 | 4.8 | 12.5 | 5.7 | 4.6 | ||||||
| Operating Income | ||||||||||||||||||||||
| Operating Income | (3.6) | (4.4) | (2.6) | (1.4) | (1.4) | (0.5) | (1.2) | (1.4) | (1.7) | (1.4) | (1.5) | (1.6) | (3.2) | (10.7) | (2.2) | (1.4) | (2.0) | (3.3) | (1.8) | 0.5 | (0.7) | 0.2 |
| Non-Operating | ||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | - | - | - | 0.3 | - | (0.1) | (0.1) | (0.1) | 1.6 | (0.4) | (0.2) | (0.1) | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | ||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | (0.0) | |||||
| Pre-Tax Income | (6.2) | (4.5) | (1.9) | (1.4) | (1.7) | (1.3) | (1.2) | (1.5) | (1.9) | (1.7) | (1.9) | (1.8) | (3.3) | (9.2) | (2.3) | (0.4) | ||||||
| Tax & Net | ||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Net Income From Continuing Ops | (0.0) | 3.0 | (0.0) | (1.4) | (1.7) | 9.4 | (1.2) | (1.5) | (1.9) | 6.3 | (1.5) | (1.6) | (3.2) | 5.1 | (2.2) | (1.4) | (2.0) | |||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income | (6.2) | (4.5) | (1.9) | (1.4) | (1.7) | (1.3) | (1.2) | (1.5) | (1.9) | 6.6 | (1.9) | (1.8) | (3.3) | 3.4 | (2.3) | (0.4) | (2.0) | |||||
| Net Income Attributable To Parent | (6.2) | (4.5) | (1.9) | (1.4) | (1.7) | (1.3) | (1.2) | (1.5) | (1.9) | (1.7) | (1.9) | (1.8) | (3.3) | (9.6) | (2.3) | (0.4) | ||||||
| Less: Minority Interest | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income To Common Shareholders | (6.3) | 10.6 | 1.9 | (1.4) | (1.7) | 8.1 | 1.2 | (1.5) | (1.9) | (1.7) | (1.9) | (1.8) | (3.3) | (9.6) | (2.3) | |||||||
| Per Share | ||||||||||||||||||||||
| EPS Basic | (6.81) | - | (0.42) | (0.58) | (0.17) | - | (54.78) | (70.72) | (0.42) | - | (0.45) | (0.42) | (0.79) | - | - | (0.01) | (0.06) | - | (0.07) | 0.01 | (0.03) | 0.01 |
| EPS Diluted | (6.81) | - | (0.42) | (0.58) | (0.17) | - | (54.78) | (70.72) | (0.42) | - | (0.45) | (0.42) | (0.79) | - | - | (0.01) | (0.06) | - | ||||
| Shares Basic | 0.9 | - | 4.4 | 2.3 | 0.0 | - | 0.0 | 0.0 | 4.5 | - | 4.3 | 4.3 | 4.2 | - | 36.0 | 35.5 | 35.5 | - | ||||
| Shares Diluted | 0.9 | - | 4.4 | 2.3 | 0.0 | - | 0.0 | 0.0 | 4.5 | - | 4.3 | 4.3 | 4.2 | - | 36.0 | 35.5 | 35.5 | - | ||||
| Supplementary Data | ||||||||||||||||||||||
| EBITDA | (2.8) | (3.8) | (2.5) | (1.4) | (1.4) | (1.0) | (0.8) | (0.8) | (1.2) | (2.2) | (0.8) | (0.8) | (2.3) | (10.2) | (1.3) | (0.6) | (1.3) | (2.6) | (1.6) | 0.7 | (0.5) | 0.4 |
| EBIT | (3.6) | (4.4) | (2.6) | (1.4) | (1.4) | (0.5) | (1.2) | (1.4) | (1.7) | (1.4) | (1.5) | (1.6) | (3.2) | (10.7) | (2.2) | (1.4) | (2.0) | (3.3) | (1.8) | |||
| - |
| Selling & Marketing | 4.5 | 3.1 | 2.2 | 4.7 | 6.7 | - | - |
| General & Administrative | 9.4 | 7.3 | 4.0 | 5.7 | 5.5 | 4.4 | 2.4 |
| Depreciation & Amortization | 1.5 | 0.7 | 0.9 | 1.6 | 2.9 | 1.4 | 0.8 |
| Amortization of Intangibles | - | - | 0.9 | 1.5 | 2.7 | 1.2 | 0.8 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 16.0 | 11.7 | 7.6 | 14.5 | 27.6 | 15.9 | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | (0.6) | 1.4 |
| Pre-Tax Income | (14.0) | (9.5) | (6.0) | (8.7) | (13.9) | (5.9) | 2.6 |
| 2.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (14.0) | (9.5) | (6.0) | (0.4) | (1.4) | (5.9) | 2.4 |
| Net Income Attributable To Parent | (14.0) | (9.5) | (6.0) | (8.7) | (14.4) | (5.9) | 2.4 |
| Less: Minority Interest | - | (0.0) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 4.8 | 9.4 | 6.0 | (8.7) | (14.4) | (6.0) | 2.4 |
| Shares Basic | 0.9 | 0.1 | 0.0 | 4.2 | 3.7 | 29.4 | 27.9 |
| Shares Diluted | 0.9 | 0.1 | 0.0 | 4.2 | 3.7 | 29.4 | 27.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 0.8 |
| 1.0 |
| 1.3 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| 4.5 |
| 2.9 |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.0) |
| (2.0) |
| (3.4) |
| (2.0) |
| 0.3 |
| (0.8) |
| 0.2 |
| (3.3) |
| (1.8) |
| 0.5 |
| (0.7) |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| (5.1) |
| (2.0) |
| 0.3 |
| 0.8 |
| 0.1 |
| (2.0) |
| (3.4) |
| (2.0) |
| 0.3 |
| (0.8) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (2.0) |
| (3.4) |
| (2.0) |
| 0.3 |
| (0.8) |
| 0.1 |
| (0.07) |
| 0.01 |
| (0.03) |
| 0.01 |
| 28.8 |
| 29.6 |
| 29.3 |
| 27.9 |
| 28.8 |
| 29.6 |
| 29.3 |
| 27.9 |
| 0.5 |
| (0.7) |
| 0.2 |