| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 1.2 | (2.4) | 3.0 | 4.7 | 3.6 | 5.1 | 16.2 | 4.1 | 5.0 | 3.3 | 4.7 | 5.1 | 8.7 | 2.0 | 1.9 | 2.7 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 6.6 | 9.0 | 30.4 | 21.8 | 8.8 | 10.8 | 9.0 |
| Cost of Revenue | 4.5 | 5.8 | 12.6 | 13.8 | 5.5 | 5.6 | 5.0 |
| Gross Profit | 2.1 | 3.2 | 17.8 | 8.1 | 3.4 | 5.2 | 4.0 |
| Operating Expenses | |||||||
| Research & Development | - | - | 0.2 | 1.0 | 0.6 | 0.5 | 0.3 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (3.5) | (3.1) | (0.2) | (4.1) | (6.7) | 0.1 | 0.3 |
| Non-Operating | |||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | - |
| Tax & Net | |||||||
| Income Tax Expense | 0.0 | 0.0 | (0.4) | (0.1) | (0.0) | 0.3 | 0.1 |
| Net Income From Continuing Ops | (3.1) | (4.2) | (5.1) | (4.9) | (6.7) | (0.3) | |
| Per Share | |||||||
| EPS Basic | 5.42 | 0.25 | (0.07) | (0.21) | (0.37) | (0.02) | 0.01 |
| EPS Diluted | 5.42 | 0.22 | (0.07) | (0.21) | (0.37) | (0.02) | 0.01 |
| Supplementary Data | |||||||
| EBITDA | (3.4) | (3.1) | 0.5 | (3.4) | (6.6) | 0.2 | 0.4 |
| EBIT | (3.5) | (3.1) | (0.2) | (4.1) | (6.7) | 0.1 | 0.3 |
| 2.3 |
| 2.4 |
| 3.5 |
| 2.9 |
| 2.1 |
| Cost of Revenue | 1.2 | (0.7) | 1.5 | 2.5 | 2.5 | 4.1 | 2.2 | 3.3 | 3.0 | 3.2 | 3.9 | 3.6 | 3.1 | 1.5 | 1.5 | 1.3 | 1.1 | 1.3 | 1.8 | 1.2 | 1.4 |
| Gross Profit | 0.1 | (1.6) | 1.5 | 2.2 | 1.1 | 1.0 | 14.0 | 0.8 | 2.0 | 0.1 | 0.8 | 1.5 | 5.6 | 0.5 | 0.3 | 1.3 | 1.2 | 1.1 | 1.7 | 1.7 | 0.7 |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | 0.2 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 0.7 | 0.2 | 0.0 | 0.1 | 0.1 | 0.1 | 0.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | 1.6 | 1.5 | 1.4 | 1.6 | 1.6 | 1.1 | 1.4 | 2.0 | 2.4 | 2.3 | 2.2 | 2.4 | 2.7 | 0.7 | 1.5 | 1.9 | 2.5 | ||||
| Depreciation & Amortization | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 0.2 | - | - | - | 0.1 | - | - | - | |||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | 1.6 | 0.9 | 1.5 | 2.1 | 1.7 | 8.2 | 1.7 | 2.3 | 2.7 | 3.3 | 2.6 | 3.0 | 3.3 | 1.9 | 2.3 | 3.0 | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | (1.5) | (2.0) | (0.0) | 0.1 | (1.2) | (10.3) | 12.3 | (1.5) | (0.7) | (3.2) | (1.8) | (1.5) | 2.3 | (1.5) | (2.0) | (1.7) | (1.6) | (0.5) | 0.2 | 0.5 | (0.2) |
| Non-Operating | |||||||||||||||||||||
| Interest Income | 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 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 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 | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | (0.4) | (0.0) | (0.1) | 1.0 | (1.8) | (2.7) | (1.0) | (0.8) | (0.9) | (0.1) | (0.7) | (0.2) | 0.2 | 0.0 | 0.0 | (0.0) | (0.0) | ||||
| Pre-Tax Income | (2.0) | (2.0) | (0.1) | 1.1 | (3.0) | (13.0) | 11.3 | (2.3) | (1.6) | (3.3) | (2.5) | (1.6) | 2.5 | (1.4) | (2.0) | (1.7) | |||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | (0.4) | 0.2 | (0.1) | (0.1) | (0.2) | 0.0 | (0.6) | 0.7 | 0.0 | (0.0) | 0.0 | (0.0) | 0.2 | 0.0 | 0.1 | 0.0 |
| Net Income From Continuing Ops | (2.0) | (2.0) | (0.1) | 1.1 | (3.1) | (12.6) | 11.1 | (2.2) | (1.5) | (3.1) | (2.5) | (1.0) | 1.8 | (1.4) | (2.0) | (1.7) | (1.6) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (2.0) | 7.2 | 0.4 | 1.1 | (3.1) | (12.3) | 10.8 | (2.2) | (1.5) | (3.1) | (2.5) | (1.0) | 1.8 | (1.4) | (2.0) | (1.7) | (1.6) | ||||
| Net Income Attributable To Parent | (1.9) | 7.3 | 0.4 | 1.1 | (3.1) | (9.3) | 11.1 | (2.0) | (1.3) | (2.9) | (2.3) | (0.9) | 1.9 | (1.4) | (2.0) | (1.7) | |||||
| Less: Minority Interest | (0.1) | (0.1) | (0.1) | (0.0) | (0.1) | (3.1) | (0.2) | (0.3) | (0.1) | (0.3) | (0.2) | (0.1) | (0.1) | - | - | - | - | ||||
| Less: Preferred Dividends | 0.0 | - | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (1.9) | 7.3 | 0.4 | 1.1 | (3.1) | (9.3) | 11.1 | (2.0) | (1.3) | (2.9) | (2.3) | (0.9) | 1.9 | (1.4) | (2.0) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (1.49) | - | 0.02 | 0.05 | (2.80) | - | 0.53 | (0.09) | (0.06) | - | (0.11) | (0.04) | 0.10 | - | (0.11) | (0.09) | (0.09) | - | 0.01 | 0.03 | (0.01) |
| EPS Diluted | (1.49) | - | 0.02 | 0.04 | (2.80) | - | 0.53 | (0.09) | (0.06) | - | (0.11) | (0.04) | 0.10 | - | (0.11) | (0.09) | (0.09) | - | |||
| Shares Basic | 1.3 | - | 23.3 | 22.1 | 1.1 | - | 20.9 | 20.9 | 20.9 | - | 20.8 | 20.8 | 19.1 | - | 17.8 | 18.9 | 17.3 | - | |||
| Shares Diluted | 1.3 | - | 28.2 | 27.1 | 1.1 | - | 20.9 | 20.9 | 20.9 | - | 20.8 | 20.8 | 19.1 | - | 17.8 | 18.9 | 17.3 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | (1.5) | (2.0) | (0.0) | 0.1 | (1.2) | (9.9) | 12.4 | (1.5) | (0.5) | - | - | - | 2.4 | - | - | - | (1.5) | - | - | - | (0.1) |
| EBIT | (1.5) | (2.0) | (0.0) | 0.1 | (1.2) | (10.3) | 12.3 | (1.5) | (0.7) | (3.2) | (1.8) | (1.5) | 2.3 | (1.5) | (2.0) | (1.7) | (1.6) | (0.5) | 0.2 | ||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 6.0 | 6.0 | 6.9 | 9.7 | 6.6 | 4.3 | 3.2 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.7 | 0.7 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | 0.6 | 0.6 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.2 | 6.3 | 14.9 | 12.2 | 10.0 | 5.1 | 3.8 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | (1.0) | (5.4) | (0.9) | 0.0 | (0.0) | (0.0) |
| Pre-Tax Income | (3.1) | (4.1) | (5.5) | (5.0) | (6.7) | 0.0 | 0.2 |
| 0.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 6.7 | 5.5 | (5.2) | (4.9) | (6.7) | (0.3) | 0.2 |
| Net Income Attributable To Parent | 7.0 | 5.8 | (1.5) | (4.2) | (6.7) | (0.3) | 0.2 |
| Less: Minority Interest | (0.4) | (0.3) | (3.7) | (0.7) | - | 0.0 | 0.0 |
| Less: Preferred Dividends | - | 0.1 | - | - | - | - | - |
| Net Income To Common Shareholders | 6.9 | 5.7 | (1.5) | (4.2) | (6.7) | (0.3) | 0.2 |
| Shares Basic | 1.3 | 23.1 | 20.9 | 20.4 | 17.9 | 15.2 | 14.5 |
| Shares Diluted | 1.3 | 25.5 | 20.9 | 20.4 | 17.9 | 15.2 | 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.2 |
| 1.0 |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 1.6 |
| 1.5 |
| 1.2 |
| 0.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (1.6) |
| (0.5) |
| 0.2 |
| 0.5 |
| (0.2) |
| (0.7) |
| 0.2 |
| 0.4 |
| (0.2) |
| - |
| - |
| - |
| - |
| (0.7) |
| 0.2 |
| 0.4 |
| (0.2) |
| (1.6) |
| (0.7) |
| 0.2 |
| 0.4 |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| (1.7) |
| (1.6) |
| (0.7) |
| 0.2 |
| 0.4 |
| (0.2) |
| 0.01 |
| 0.03 |
| (0.01) |
| 15.2 |
| 15.2 |
| 15.2 |
| 15.5 |
| 15.5 |
| 15.2 |
| 0.5 |
| (0.2) |