| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 0.4 | 0.3 | 0.4 | 0.6 | 0.8 | 0.6 | 0.6 | 0.8 | 1.0 | 0.9 | 1.3 | 1.7 | 1.8 | 1.4 | 1.4 | 1.6 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 1.7 | 2.1 | 3.0 | 5.7 | 5.9 | 6.5 | 6.1 | 4.0 | 2.3 | 2.1 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 2.3 | 2.0 | |||||||||
| Operating Income | |||||||||||
| Operating Income | (2.2) | (2.1) | (4.7) | (4.2) | (8.7) | (5.3) | (3.1) | (3.2) | (3.0) | (1.8) | (1.2) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (3.9) | (3.3) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (1.34) | (1.16) | (2.18) | 0.00 | (0.04) | (0.05) | (0.04) | (0.06) | (0.07) | (0.04) | (0.02) |
| EPS Diluted | (1.34) | (1.16) | (2.18) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (2.1) | (2.0) | (4.4) | (3.8) | (7.8) | (4.5) | (2.8) | (3.1) | (2.9) | (1.8) | (1.2) |
| EBIT | (2.2) | (2.1) | (4.7) | ||||||||
| 1.5 |
| (1.0) |
| 4.0 |
| 1.7 |
| 1.8 |
| 1.6 |
| 2.0 |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 0.8 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.6 | 0.9 | 1.0 | 0.9 | 0.8 | 0.8 | 1.1 | 0.9 | 1.1 | 1.3 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | 0.0 | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Other Operating Expenses | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 1.2 | 0.5 | 0.6 | (0.1) | 0.1 | (0.0) | 0.1 | 0.4 | |||||||||||||||||||||||
| Total Operating Expenses | 1.1 | 0.8 | 0.9 | 1.0 | 1.4 | 1.4 | 2.3 | 1.9 | 2.2 | 2.0 | 2.5 | 2.5 | 2.8 | 5.2 | 3.2 | 3.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.7) | (0.5) | (0.5) | (0.4) | (0.6) | (0.7) | (1.7) | (1.1) | (1.2) | (1.1) | (1.2) | (0.8) | (1.1) | (4.1) | (1.5) | (1.5) | (1.5) | (1.9) | (0.5) | (1.4) | (1.6) | (1.1) | (0.8) | (0.7) | (0.5) | (0.9) | (0.8) | (0.7) | (0.8) | (0.9) | (1.0) | (0.6) | (0.5) | (0.4) | (0.5) | (0.5) | (0.4) | (0.4) | (0.5) | (0.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | (0.1) | 0.1 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.9) | (0.1) | (0.3) | (0.3) | (0.4) | (0.5) | (0.3) | (0.5) | (0.2) | (0.2) | 1.0 | (0.2) | (0.1) | 0.5 | (0.0) | 0.1 | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | (1.2) | (2.0) | (1.5) | (1.4) | (1.3) | (0.2) | (1.0) | (1.2) | (4.1) | (1.5) | (1.4) | (1.0) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.6) | (0.7) | (0.9) | (0.7) | (1.1) | (1.2) | (2.0) | (1.5) | (1.4) | (1.4) | (0.0) | (1.0) | (1.2) | (5.4) | (0.2) | (1.4) | (1.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | (2.7) | (0.0) | (0.0) | 2.6 | (0.2) | (0.2) | (0.2) | (0.2) | |||||||||||||||||||||||
| Net Income | (1.6) | (0.7) | (0.9) | (0.7) | (1.1) | (1.2) | (2.0) | (1.5) | (1.4) | (1.3) | (0.2) | (1.0) | 1.5 | (4.3) | (1.8) | (1.6) | (1.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1.6) | (0.7) | (0.9) | (0.7) | (1.1) | (1.2) | (2.0) | (1.5) | (1.4) | (1.3) | (0.2) | (1.0) | 1.5 | (4.3) | (1.8) | (1.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1.7) | (0.7) | (0.9) | (0.7) | (1.1) | (1.2) | (2.0) | (1.5) | (1.4) | (1.3) | (0.2) | (1.0) | 1.5 | (4.4) | (1.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.56) | - | (0.30) | 0.00 | (0.37) | - | (0.70) | (0.01) | 0.00 | - | 0.00 | 0.00 | 0.01 | - | (0.01) | (0.01) | 0.00 | - | 0.00 | 0.00 | (0.04) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.01) | (0.01) | - | (0.03) | (0.01) | (0.02) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | 0.00 |
| EPS Diluted | (0.56) | - | (0.30) | 0.00 | (0.37) | - | (0.70) | (0.01) | 0.00 | - | 0.00 | 0.00 | 0.01 | - | (0.01) | (0.01) | (0.01) | - | ||||||||||||||||||||||
| Shares Basic | 2.9 | - | 2.8 | 281.9 | 2.8 | - | 2.8 | 281.8 | 280.5 | - | 265.5 | 259.8 | 257.1 | - | 243.4 | 238.6 | 238.0 | - | ||||||||||||||||||||||
| Shares Diluted | 2.9 | - | 2.8 | 281.9 | 2.8 | - | 2.8 | 281.8 | 280.5 | - | 265.5 | 259.8 | 257.1 | - | 243.4 | 238.6 | 238.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.7) | (0.5) | (0.5) | (0.4) | (0.6) | (0.7) | (1.6) | (1.0) | (1.1) | (1.0) | (1.1) | (0.7) | (1.0) | (3.9) | (1.3) | (1.3) | (1.2) | (1.7) | (0.3) | (1.2) | (1.4) | (0.9) | (0.8) | (0.6) | (0.5) | (0.8) | (0.8) | (0.7) | (0.8) | (0.9) | (1.0) | (0.6) | (0.5) | (0.4) | (0.5) | (0.5) | (0.4) | (0.4) | (0.4) | (0.2) |
| EBIT | (0.7) | (0.5) | (0.5) | (0.4) | (0.6) | (0.7) | (1.7) | (1.1) | (1.2) | (1.1) | (1.2) | (0.8) | (1.1) | (4.1) | (1.5) | (1.5) | (1.5) | (1.9) | (0.5) | |||||||||||||||||||||
| 3.0 |
| 3.6 |
| 4.6 |
| 4.9 |
| 3.1 |
| 2.9 |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | 2.9 | 2.8 | 1.8 | 1.5 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.3 | 0.4 | 0.8 | 0.8 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.0 | 0.2 | 0.2 | 0.7 | 0.7 | 0.1 | 0.0 | 0.0 | - | - |
| Other Operating Expenses | 0.8 | 1.0 | 1.6 | 2.2 | 0.6 | (5.4) | 1.0 | 2.1 | 0.9 | - | - |
| Total Operating Expenses | 3.9 | 4.2 | 7.7 | 9.9 | 14.5 | 11.8 | 9.2 | 7.2 | 5.2 | 3.9 | 3.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| Income From Equity Investments | - | (3.3) | (6.1) | (1.0) | (8.8) | - | - | - | - | - | - |
| Other Non-Operating Income | (1.7) | (1.2) | (1.5) | 0.5 | 0.6 | (0.0) | (2.7) | (2.3) | (2.8) | (0.8) | (0.2) |
| Pre-Tax Income | - | - | (6.1) | (3.6) | (8.1) | (10.7) | (5.8) | (5.5) | (5.8) | (2.6) | (1.4) |
| (6.1) |
| (3.6) |
| (8.1) |
| (10.7) |
| (5.8) |
| (5.5) |
| (5.8) |
| (2.6) |
| (1.4) |
| Net Income From Discontinued Ops | - | - | - | (0.1) | (0.7) | 0.3 | - | - | - | - | - |
| Net Income | (3.9) | (3.3) | (6.1) | (1.0) | (8.8) | (10.4) | (5.8) | (5.5) | (5.8) | (2.6) | (1.4) |
| Net Income Attributable To Parent | (3.9) | (3.3) | (6.1) | (1.0) | (8.8) | (10.4) | (5.8) | (5.5) | (5.8) | (2.6) | (1.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.9) | (3.3) | (6.1) | (1.0) | (9.2) | (10.8) | (6.2) | (5.5) | (5.8) | (2.6) | (1.4) |
| 0.00 |
| (0.04) |
| (0.05) |
| (0.04) |
| (0.06) |
| (0.07) |
| (0.04) |
| (0.02) |
| Shares Basic | 2.9 | 2.8 | 2.8 | 262.9 | 243.4 | 224.7 | 142.8 | 99.1 | 78.8 | 69.6 | 60.0 |
| Shares Diluted | 2.9 | 2.8 | 2.8 | 262.9 | 243.4 | 224.7 | 142.8 | 99.1 | 78.8 | 69.6 | 60.0 |
| (4.2) |
| (8.7) |
| (5.3) |
| (3.1) |
| (3.2) |
| (3.0) |
| (1.8) |
| (1.2) |
| 1.3 |
| 1.3 |
| 1.1 |
| 1.1 |
| 1.4 |
| 0.9 |
| 1.0 |
| 0.6 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.6 |
| 0.5 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.6) |
| 0.1 |
| 0.9 |
| 0.2 |
| (0.4) |
| 0.8 |
| 0.1 |
| 0.6 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 0.8 |
| 4.5 |
| 3.1 |
| 3.4 |
| 2.6 |
| 2.9 |
| 1.8 |
| 1.9 |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.3 |
| 1.4 |
| 1.5 |
| 1.2 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.8 |
| 1.0 |
| 0.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| (0.0) |
| 0.0 |
| (6.3) |
| (0.9) |
| (0.9) |
| (0.9) |
| (0.1) |
| (1.6) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.3) |
| (1.2) |
| (0.5) |
| (0.8) |
| (0.2) |
| (0.4) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (2.0) |
| (0.4) |
| (0.5) |
| (7.8) |
| (1.9) |
| (1.7) |
| (1.5) |
| (0.6) |
| (2.5) |
| (1.1) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.2) |
| (1.1) |
| (1.3) |
| (0.6) |
| (0.9) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.2) |
| (2.0) |
| (0.4) |
| (0.5) |
| (7.8) |
| (1.9) |
| (1.7) |
| (1.5) |
| (0.6) |
| (2.5) |
| (1.1) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.2) |
| (1.1) |
| (1.3) |
| (0.6) |
| (0.9) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| (0.4) |
| (0.5) |
| (7.8) |
| (1.9) |
| (1.7) |
| (1.5) |
| (0.6) |
| (2.5) |
| (1.1) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.2) |
| (1.1) |
| (1.3) |
| (0.6) |
| (0.9) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.2) |
| (1.2) |
| (1.7) |
| (0.4) |
| (0.5) |
| (7.8) |
| (1.9) |
| (1.7) |
| (1.5) |
| (0.6) |
| (2.5) |
| (1.1) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.2) |
| (1.1) |
| (1.3) |
| (0.6) |
| (0.9) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| (1.3) |
| (1.8) |
| (0.5) |
| (0.6) |
| (7.9) |
| (2.3) |
| (1.8) |
| (1.5) |
| (0.6) |
| (2.5) |
| (1.1) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.2) |
| (1.1) |
| (1.3) |
| (0.6) |
| (0.9) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.2) |
| 0.00 |
| 0.00 |
| (0.04) |
| - |
| (0.01) |
| (0.01) |
| (0.01) |
| - |
| (0.01) |
| (0.01) |
| (0.01) |
| - |
| (0.03) |
| (0.01) |
| (0.02) |
| - |
| (0.01) |
| (0.01) |
| (0.01) |
| - |
| (0.01) |
| 0.00 |
| 232.2 |
| 228.0 |
| 213.3 |
| - |
| 147.4 |
| 125.5 |
| 114.6 |
| - |
| 102.6 |
| 98.5 |
| 88.5 |
| - |
| 79.3 |
| 75.9 |
| 72.9 |
| - |
| 69.6 |
| 69.4 |
| 66.6 |
| - |
| 64.2 |
| 55.3 |
| 232.2 |
| 228.0 |
| 213.3 |
| - |
| 147.4 |
| 125.5 |
| 114.6 |
| - |
| 102.6 |
| 98.5 |
| 88.5 |
| - |
| 79.3 |
| 75.9 |
| 72.9 |
| - |
| 69.6 |
| 69.4 |
| 66.6 |
| - |
| 64.2 |
| 55.3 |
| (1.4) |
| (1.6) |
| (1.1) |
| (0.8) |
| (0.7) |
| (0.5) |
| (0.9) |
| (0.8) |
| (0.7) |
| (0.8) |
| (0.9) |
| (1.0) |
| (0.6) |
| (0.5) |
| (0.4) |
| (0.5) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.5) |
| (0.2) |