| (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 | Q3 FY 23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 18.2 | 18.7 | 19.0 | 20.2 | 20.3 | 19.7 | 18.2 | 15.6 | 15.9 | 12.7 |
| Cost of Revenue | 11.3 | 11.4 | 11.6 | 12.1 | 12.4 | 11.5 | 11.2 | 9.7 | 9.8 | 8.1 |
| Gross Profit | 6.9 | 7.3 | 7.4 | 8.1 | 7.9 | 8.1 | 7.0 | 5.9 | 6.1 | 4.6 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 8.5 | - | 8.0 | |||||||
| Operating Income | ||||||||||
| Operating Income | (1.6) | (1.4) | (0.6) | (0.0) | (0.4) | (0.3) | (0.4) | (0.5) | (0.6) | (1.3) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | 0.2 | 0.2 | 0.3 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (3.7) | (1.7) | (1.2) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.17) | - | (0.09) | (0.03) | (0.07) | - | (0.29) | (0.06) | (0.08) | (0.10) |
| EPS Diluted | (0.17) | - | (0.09) | (0.03) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (1.2) | (1.0) | (0.2) | 0.4 | 0.0 | 0.1 | 0.1 | (0.1) | (0.2) | - |
| EBIT | (1.6) | (1.4) | (0.6) | (0.0) | ||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 76.2 | 78.2 | 69.4 | 55.7 |
| Cost of Revenue | 46.5 | 47.5 | 42.3 | 35.3 |
| Gross Profit | 29.7 | 30.7 | 27.1 | 20.3 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | 33.1 | 29.0 | 24.8 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (3.7) | (2.5) | (1.8) | (10.5) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.9 | 1.0 | 0.8 | 0.2 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (6.9) | (3.9) | (4.5) | (9.9) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.32) | (0.24) | (0.48) | (1.08) |
| EPS Diluted | (0.32) | (0.24) | (0.48) | (1.08) |
| Shares Basic | 21.4 | 16.6 | 9.4 | 9.2 |
| Supplementary Data | ||||
| EBITDA | (2.0) | (0.8) | (0.2) | (9.1) |
| EBIT | (3.7) | (2.5) | (1.8) | (10.5) |
| - |
| 8.3 |
| - |
| 7.6 |
| - |
| - |
| 5.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - |
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8.5 | 8.7 | 8.0 | 8.1 | 8.3 | 8.4 | 7.4 | 6.4 | 6.7 | 5.9 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.1 |
| 0.1 |
| - |
| Income From Equity Investments | 0.1 | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (2.1) | (0.2) | (0.6) | (0.3) | (0.3) | (0.2) | (2.3) | (0.1) | (0.1) | 0.3 |
| Pre-Tax Income | (3.7) | (1.7) | (1.2) | (0.3) | (0.7) | (0.6) | (2.7) | (0.6) | (0.7) | (0.9) |
| (0.3) |
| (0.7) |
| (0.6) |
| (2.7) |
| (0.6) |
| (0.7) |
| (0.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (3.7) | (1.7) | (1.2) | (0.3) | (0.7) | (0.6) | (2.7) | (0.6) | (0.7) | (0.9) |
| Net Income Attributable To Parent | (3.7) | (1.7) | (1.2) | (0.3) | (0.7) | (0.6) | (2.7) | (0.6) | (0.7) | (0.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.7) | (1.7) | (1.2) | (0.3) | (0.7) | (0.6) | (2.7) | (0.6) | (0.7) | (0.9) |
| (0.07) |
| - |
| (0.29) |
| (0.06) |
| (0.08) |
| (0.10) |
| Shares Basic | 21.4 | - | 13.7 | 12.2 | 10.0 | - | 9.3 | 9.2 | 9.2 | 9.2 |
| Shares Diluted | 21.4 | - | 13.7 | 12.2 | 10.0 | - | 9.3 | 9.2 | 9.2 | 9.2 |
| (0.4) |
| (0.3) |
| (0.4) |
| (0.5) |
| (0.6) |
| (1.3) |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 1.7 | 1.7 | 1.6 | 1.4 |
| Amortization of Intangibles | 1.2 | 1.2 | 1.0 | 0.9 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 33.4 | 33.1 | 28.8 | 30.9 |
| - |
| Other Non-Operating Income | (3.2) | (1.5) | (2.7) | 0.6 |
| Pre-Tax Income | (6.9) | (3.9) | (4.5) | (9.9) |
| - |
| Net Income | (6.9) | (3.9) | (4.5) | (9.9) |
| Net Income Attributable To Parent | (6.9) | (3.9) | (4.5) | (9.9) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (6.9) | (3.9) | (4.5) | (9.9) |
| Shares Diluted | 21.4 | 16.6 | 9.4 | 9.2 |