| (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 | Q3 FY 22 | Q2 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | 0.1 |
| Cost of Revenue | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | 0.0 | (0.0) | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | (0.1) | 0.1 | 0.1 | 0.2 | 0.9 | 0.4 | 0.3 | 0.2 | 0.3 | 0.2 |
| Operating Income | |||||||||||||||
| Operating Income | (2.3) | (1.2) | (0.9) | (1.2) | (1.0) | (26.2) | (1.1) | (0.6) | (0.8) | (1.1) | (1.1) | (1.0) | (0.8) | (0.9) | |
| Non-Operating | |||||||||||||||
| Interest Income | 0.0 | - | - | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | - |
| Per Share | |||||||||||||||
| EPS Basic | (0.02) | - | (0.12) | (1.18) | (0.11) | - | 0.37 | (0.09) | (0.10) | - | (0.02) | (0.02) | (0.01) | (0.03) | 0.00 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | (2.0) | (0.9) | (0.7) | (0.9) | (0.7) | (26.0) | (0.8) | (0.3) | (0.5) | (0.9) | (0.8) | (0.7) | (0.5) | (0.6) | (0.5) |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | 0.0 | - | - | 0.1 |
| Cost of Revenue | - | 0.4 | - | - | - |
| Gross Profit | - | (0.4) | - | - | - |
| Operating Expenses | |||||
| Research & Development | 0.3 | 0.3 | 0.3 | 1.7 | 1.2 |
| Selling General & Administrative | 2.2 | 0.9 | 0.7 | 0.3 | 0.3 |
| Selling & Marketing | 0.0 | ||||
| Operating Income | |||||
| Operating Income | (5.6) | (4.3) | (28.8) | (4.0) | (3.4) |
| Non-Operating | |||||
| Interest Income | - | - | - | 0.0 | 0.0 |
| Interest Expense | - | 0.8 | 1.1 | 0.4 | 0.5 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | (2.6) | 0.0 | - | (0.6) |
| Net Income From Continuing Ops | (12.9) | (11.9) | (24.8) | (4.4) | (7.3) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.12) | (0.38) | (2.30) | (0.07) | (0.10) |
| EPS Diluted | - | (0.38) | (2.30) | (0.07) | (0.10) |
| Shares Basic | 107.8 | 31.6 | |||
| Supplementary Data | |||||
| EBITDA | (4.4) | (3.1) | (27.6) | (2.9) | (2.3) |
| EBIT | (5.6) | (4.3) | (28.8) | (4.0) | (3.4) |
| Selling General & Administrative | 1.6 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 |
| Selling & Marketing | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Amortization of Intangibles | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | 1.0 | 26.2 | 1.1 | 0.6 | 0.8 | 1.1 | 1.1 | 1.0 | 0.8 | 0.9 | 0.8 |
| (0.8) |
| Interest Expense |
| - |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - |
| Pre-Tax Income | (2.3) | 2.7 | (1.5) | (14.4) | (1.3) | (27.1) | 4.2 | (0.9) | (1.0) | (1.3) | (1.2) | (1.1) | (0.8) | (1.0) | (0.8) |
| Net Income From Continuing Ops |
| (2.3) |
| 5.2 |
| (1.5) |
| (14.4) |
| (1.3) |
| (27.1) |
| 4.2 |
| (0.9) |
| (1.0) |
| (1.3) |
| (1.2) |
| (1.1) |
| (0.8) |
| (2.2) |
| (0.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.3) | 5.2 | (1.5) | (14.4) | (1.3) | (27.1) | 4.2 | (0.9) | (1.0) | (1.3) | (1.2) | (1.1) | (0.8) | (2.2) | (0.8) |
| Net Income Attributable To Parent | (2.3) | 5.2 | (1.5) | (14.3) | (1.3) | (27.1) | 4.2 | (0.9) | (1.0) | (1.2) | (1.2) | (1.1) | (0.8) | (2.2) | (0.8) |
| Less: Minority Interest | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | - | (0.0) | (0.0) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.3) | 5.2 | (1.5) | (14.3) | (1.3) | (27.1) | 4.2 | (0.9) | (1.0) | (1.4) | (1.2) | (1.1) | (0.7) | (2.2) | (0.7) |
| (0.02) |
| - |
| (0.12) |
| (1.18) |
| (0.11) |
| - |
| 0.06 |
| (0.09) |
| (0.10) |
| - |
| (0.02) |
| (0.02) |
| (0.01) |
| (0.03) |
| 0.00 |
| Shares Basic | 107.8 | - | 12.2 | 12.2 | 12.1 | - | 11.5 | 10.0 | 10.0 | - | 70.5 | 70.5 | 70.5 | 70.5 | 3,877.3 |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (2.3) |
| (1.2) |
| (0.9) |
| (1.2) |
| (1.0) |
| (26.2) |
| (1.1) |
| (0.6) |
| (0.8) |
| (1.1) |
| (1.1) |
| (1.0) |
| (0.8) |
| (0.9) |
| (0.8) |
| 0.0 |
| 0.6 |
| 0.1 |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | 28.8 | 4.0 | 3.5 |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | (15.5) | (14.5) | (24.7) | (4.4) | (7.9) |
| - |
| - |
| - |
| - |
| Net Income | (12.9) | (11.9) | (24.8) | (4.4) | (7.3) |
| Net Income Attributable To Parent | (12.9) | (11.8) | (24.7) | (4.3) | (7.3) |
| Less: Minority Interest | (0.0) | (0.0) | (0.1) | (0.1) | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (12.9) | (11.8) | (24.7) | (4.3) | (7.1) |
| 10.8 |
| 60.2 |
| 70.5 |
| Shares Diluted | - | - | - | - | - |