| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 18.7 | 20.3 | 30.4 | 20.1 | 26.2 | 41.8 | 39.3 | 37.3 | 30.0 | 41.7 | 42.9 | 32.6 | 24.1 | 31.9 | 26.9 | 19.0 |
| Cost of Revenue | 16.7 | 16.8 | 25.2 | 17.7 | 21.4 | 34.1 | 31.7 | 26.8 | 23.9 | 35.4 | 36.0 | 26.3 | 19.6 | 26.8 | 22.2 | 16.0 |
| Gross Profit | 2.0 | 3.5 | 5.1 | 2.5 | 4.8 | 7.7 | 7.7 | 10.6 | 6.1 | 6.3 | 6.8 | 6.3 | 4.5 | 5.1 | 4.8 | 3.0 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | 0.2 | 0.0 | - | - | 0.0 | 0.3 | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (9.5) | (6.9) | (2.7) | (14.6) | (10.6) | (7.4) | (5.3) | (3.4) | (5.7) | (3.9) | (0.9) | (0.9) | (2.7) | 0.3 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.2 | 0.1 | 0.5 | 0.1 | 0.2 | 0.5 | 0.5 | 0.2 | 0.3 | 0.4 | 0.5 | - | 0.2 | 0.5 | - | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.17) | (0.12) | (0.06) | - | (0.19) | (0.14) | (0.10) | - | (0.11) | (0.07) | (0.02) | - | (0.05) | (0.01) | (0.04) | (0.02) |
| Supplementary Data | ||||||||||||||||
| EBITDA | (9.3) | (6.7) | (2.4) | (14.4) | (10.4) | (7.2) | (5.1) | (3.1) | (5.6) | (3.9) | (0.8) | (0.9) | (2.7) | 0.3 | (1.2) | - |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 89.5 | 127.5 | 151.9 | 115.6 | 88.1 |
| Cost of Revenue | 76.4 | 104.8 | 122.1 | 94.8 | 74.8 |
| Gross Profit | 13.1 | 22.6 | 29.8 | 20.8 | 13.3 |
| Operating Expenses | |||||
| Research & Development | - | 0.4 | 0.8 | 0.1 | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 5.9 | ||||
| Operating Income | |||||
| Operating Income | (33.7) | (37.8) | (13.9) | (4.5) | (1.0) |
| Non-Operating | |||||
| Interest Income | - | - | 0.4 | 0.2 | 0.0 |
| Interest Expense | - | - | - | 3.3 | - |
| Income From Equity Investments | - | (0.7) | |||
| Tax & Net | |||||
| Income Tax Expense | 0.9 | 1.2 | 1.3 | 1.2 | - |
| Net Income From Continuing Ops | (34.2) | (39.2) | (14.8) | (6.0) | (1.9) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.60) | (0.69) | (0.27) | (0.12) | (0.04) |
| EPS Diluted | (0.60) | (0.69) | (0.27) | (0.12) | (0.04) |
| Shares Basic | 57.3 | 56.9 | |||
| Supplementary Data | |||||
| EBITDA | (32.8) | (37.0) | (13.4) | (4.4) | - |
| EBIT | (33.7) | (37.8) | (13.9) | (4.5) | (1.0) |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 1.1 | 1.5 | 1.6 | 1.7 | 1.7 | 2.1 | 3.0 | 2.4 | 1.8 | 1.4 | 1.0 | 1.1 | 0.9 | 0.9 | 1.5 | 1.3 |
| General & Administrative | 4.8 | 4.7 | 4.5 | 6.7 | 7.6 | 8.8 | 6.8 | 5.6 | 10.0 | 8.8 | 6.7 | 6.1 | 6.3 | 3.9 | 4.5 | 2.5 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | 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 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | (0.0) | - | (0.1) | - | (0.0) | (0.0) |
| Total Operating Expenses | 11.5 | 10.3 | 7.8 | 17.1 | 15.4 | 15.1 | 12.9 | 14.0 | 11.8 | 10.2 | 7.7 | 7.2 | 7.2 | 4.8 | 6.0 | 3.9 |
| (1.2) |
| (0.9) |
| Interest Expense | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.0 | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - |
| Income From Equity Investments | - | - | (0.2) | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | 0.4 | (0.1) | (0.0) | (0.1) | (0.2) | 0.1 | 0.1 | (0.0) | 0.3 | 0.0 | - | 0.6 | 0.1 | - | - |
| Pre-Tax Income | (9.3) | (6.5) | (2.8) | (14.7) | (10.7) | (7.5) | (5.1) | (3.3) | (5.7) | (3.6) | (0.8) | - | (2.1) | 0.4 | - | - |
| - |
| Net Income From Continuing Ops | (9.5) | (6.6) | (3.3) | (14.8) | (10.9) | (8.0) | (5.6) | (3.5) | (5.9) | (4.0) | (1.3) | (1.5) | (2.3) | (0.1) | (2.0) | (1.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (9.5) | (6.6) | (3.3) | (14.8) | (10.9) | (8.0) | (5.6) | (3.5) | (5.9) | (4.0) | (1.3) | (1.5) | (2.3) | (0.1) | (2.0) | (1.0) |
| Net Income Attributable To Parent | (9.5) | (6.6) | (3.3) | (14.8) | (10.9) | (8.0) | (5.6) | (3.5) | (5.9) | (4.0) | (1.3) | (1.5) | (2.3) | (0.1) | (2.0) | (1.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (9.5) | (6.6) | (3.3) | (14.8) | (10.9) | (8.0) | (5.6) | (3.5) | (5.9) | (4.0) | (1.3) | (1.6) | (2.3) | (0.1) | (2.0) | (1.0) |
| EPS Diluted | (0.17) | (0.12) | (0.06) | - | (0.19) | (0.14) | (0.10) | - | (0.11) | (0.07) | (0.02) | - | (0.05) | (0.01) | (0.04) | (0.02) |
| Shares Basic | 57.3 | 57.3 | 57.3 | - | 57.0 | 56.7 | 56.6 | - | 54.3 | 54.3 | 54.2 | - | 50.0 | 50.0 | 50.0 | 50.0 |
| Shares Diluted | 57.3 | 57.3 | 57.3 | - | 57.0 | 56.7 | 56.6 | - | 54.3 | 54.3 | 54.2 | - | 50.0 | 50.0 | 50.0 | 50.0 |
| EBIT | (9.5) | (6.9) | (2.7) | (14.6) | (10.6) | (7.4) | (5.3) | (3.4) | (5.7) | (3.9) | (0.9) | (0.9) | (2.7) | 0.3 | (1.2) | (0.9) |
| 8.4 |
| 6.6 |
| 4.4 |
| 5.5 |
| General & Administrative | 20.7 | 30.0 | 31.1 | 20.8 | 8.8 |
| Depreciation & Amortization | 0.9 | 0.8 | 0.5 | 0.0 | - |
| Amortization of Intangibles | 0.1 | 0.1 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | (0.2) | 0.1 |
| Total Operating Expenses | 46.8 | 60.5 | 43.7 | 25.3 | 14.3 |
| (0.1) |
| - |
| - |
| Other Non-Operating Income | 0.4 | (0.2) | 0.4 | (0.3) | 0.2 |
| Pre-Tax Income | (33.3) | (38.0) | (13.5) | (4.8) | (0.8) |
| - |
| - |
| - |
| - |
| Net Income | (34.2) | (39.2) | (14.8) | (6.0) | (1.9) |
| Net Income Attributable To Parent | (34.2) | (39.2) | (14.8) | (6.0) | (1.9) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (34.2) | (39.2) | (14.8) | (6.1) | (1.9) |
| 54.8 |
| 50.7 |
| 50.0 |
| Shares Diluted | 57.3 | 56.9 | 54.8 | 50.7 | 50.0 |