| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 8.8 | 7.5 | 8.5 | 9.3 | 8.0 | 4.9 | 4.5 | 5.0 | 5.1 |
| Cost of Revenue | 4.3 | 3.4 | 3.3 | 3.0 | 2.7 | 1.1 | 1.0 | 1.0 | 1.0 |
| Gross Profit | 4.5 | 4.1 | 5.1 | 6.3 | 5.4 | 3.8 | 3.5 | 4.0 | 4.1 |
| Operating Expenses | |||||||||
| Research & Development | 0.9 | 0.2 | 0.2 | 0.6 | 0.5 | 0.6 | 0.7 | 0.7 | 0.8 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||
| Interest Income | 0.0 | (0.2) | 0.1 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (0.5) | (0.1) | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 |
| Net Income From Continuing Ops | (1.6) | (0.3) | 0.5 | 0.6 | |||||
| Per Share | |||||||||
| EPS Basic | (0.03) | - | 0.01 | 0.01 | 0.01 | - | 0.01 | 0.01 | - |
| EPS Diluted | (0.03) | - | 0.01 | 0.01 | 0.01 | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 34.1 | 33.3 | 19.5 | 19.2 |
| Cost of Revenue | 14.0 | 12.4 | 4.1 | 2.3 |
| Gross Profit | 20.1 | 20.9 | 15.4 | 16.8 |
| Operating Expenses | ||||
| Research & Development | 2.0 | 1.6 | 2.8 | 2.0 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 5.4 | 4.2 | 3.2 | |
| Operating Income | ||||
| Operating Income | - | - | - | - |
| Non-Operating | ||||
| Interest Income | 0.1 | 0.1 | 0.1 | 0.0 |
| Interest Expense | - | - | 0.5 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.3) | 0.4 | 0.2 | 0.9 |
| Net Income From Continuing Ops | (0.8) | 1.3 | 0.7 | 2.5 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.01) | 0.02 | 0.01 | - |
| EPS Diluted | (0.01) | 0.02 | 0.01 | - |
| Shares Basic | 57.4 | 55.8 | 51.8 | - |
| Supplementary Data | ||||
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 2.3 | 0.9 | 1.0 | 1.2 | 1.1 | 0.6 | 0.5 | 1.0 | 1.0 |
| General & Administrative | 3.5 | 3.2 | 3.5 | 3.8 | 3.2 | 2.8 | 1.8 | 1.8 | 2.0 |
| Depreciation & Amortization | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.7 | 4.3 | 4.7 | 5.6 | 4.9 | 4.1 | 3.0 | 3.5 | 3.8 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | (0.3) | 0.1 | 0.1 | 0.2 | 0.2 | (0.0) | (0.1) | (0.1) |
| Pre-Tax Income | (2.1) | (0.4) | 0.6 | 0.8 | 0.7 | (0.1) | 0.4 | 0.4 | 0.2 |
| 0.5 |
| (0.1) |
| 0.4 |
| 0.3 |
| 0.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (1.6) | (0.3) | 0.5 | 0.6 | 0.5 | (0.1) | 0.4 | 0.3 | 0.1 |
| Net Income Attributable To Parent | (1.6) | (0.3) | 0.5 | 0.6 | 0.5 | (0.1) | 0.4 | 0.3 | 0.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.6) | (0.3) | 0.5 | 0.6 | 0.5 | (0.1) | 0.4 | 0.3 | 0.1 |
| - |
| 0.01 |
| 0.01 |
| - |
| Shares Basic | 57.4 | - | 56.4 | 55.4 | 54.6 | - | 51.8 | 51.8 | 51.8 |
| Shares Diluted | 57.4 | - | 58.8 | 55.6 | 57.0 | - | 51.8 | 51.8 | 51.8 |
| - |
| - |
| - |
| 3.4 |
| General & Administrative | 13.9 | 13.7 | 8.5 | 8.1 |
| Depreciation & Amortization | 1.2 | 0.9 | 0.5 | 0.3 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 21.2 | 19.4 | 14.4 | 13.5 |
| - |
| Other Non-Operating Income | 0.0 | 0.1 | (0.1) | 0.0 |
| Pre-Tax Income | (1.1) | 1.7 | 0.9 | 3.4 |
| 1.5 |
| Net Income | (0.8) | 1.3 | 0.7 | 4.0 |
| Net Income Attributable To Parent | (0.8) | 1.3 | 0.7 | 2.5 |
| Less: Minority Interest | - | - | - | 1.5 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (0.8) | 1.3 | 0.7 | 2.5 |
| Shares Diluted | 57.4 | 57.7 | 53.7 | - |