| (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 | 12.7 | - | - | - | 5.9 | - | - | - | 3.1 |
| Cost of Revenue | 11.4 | - | - | - | 4.4 | - | - | - | 2.2 |
| Gross Profit | 1.3 | - | - | - | 1.5 | - | - | - | 0.9 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (3.4) | (2.0) | (1.1) | (2.5) | (0.0) | 0.3 | (0.4) | (0.0) | 0.0 |
| Non-Operating | |||||||||
| Interest Income | 0.2 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (3.3) | (1.9) | (1.1) | (2.4) | |||||
| Per Share | |||||||||
| EPS Basic | (0.25) | - | (0.11) | (0.26) | 0.00 | - | (0.05) | 0.01 | 0.01 |
| EPS Diluted | (0.25) | - | (0.11) | (0.26) | 0.00 | ||||
| Supplementary Data | |||||||||
| EBITDA | (3.3) | (2.0) | (1.1) | (2.4) | 0.0 | 0.4 | (0.3) | 0.0 | 0.1 |
| EBIT | (3.4) | (2.0) | (1.1) | (2.5) | (0.0) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 |
|---|---|---|---|
| Revenues | |||
| Revenues | - | 30.5 | 23.1 |
| Cost of Revenue | - | 27.4 | 18.1 |
| Gross Profit | - | 3.2 | 5.0 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 2.1 | 1.0 | 0.1 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (9.1) | (5.7) | (0.0) |
| Non-Operating | |||
| Interest Income | 0.6 | 0.5 | 0.2 |
| Interest Expense | - | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | - |
| Net Income From Continuing Ops | (8.6) | (5.3) | 0.1 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.65) | (0.31) | 0.01 |
| EPS Diluted | (0.65) | (0.31) | 0.01 |
| Shares Basic | 13.3 | 17.0 | 15.6 |
| Shares Diluted | 13.3 | ||
| Supplementary Data | |||
| EBITDA | (8.8) | (5.4) | 0.1 |
| EBIT | (9.1) | (5.7) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1.2 | 0.4 | 0.0 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| General & Administrative | 3.4 | 2.2 | 1.8 | 2.2 | 1.3 | 1.5 | 1.7 | 0.8 | 0.8 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.7 | 2.7 | 1.9 | 2.7 | 1.5 | 1.5 | 1.9 | 0.9 | 0.8 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - |
| 0.0 |
| 0.3 |
| (0.4) |
| 0.0 |
| 0.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (3.3) | (1.9) | (1.1) | (2.4) | 0.0 | 0.3 | (0.4) | 0.0 | 0.1 |
| Net Income Attributable To Parent | (3.3) | (1.9) | (1.1) | (2.4) | 0.0 | 0.3 | (0.4) | 0.0 | 0.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.3) | (1.9) | (1.1) | (2.4) | 0.0 | 0.3 | (0.4) | 0.0 | 0.1 |
| - |
| (0.05) |
| 0.01 |
| 0.01 |
| Shares Basic | 13.3 | - | 9.8 | 9.3 | 17.3 | - | 7.9 | 7.6 | 7.6 |
| Shares Diluted | 13.3 | - | 9.8 | 9.3 | 17.3 | - | 7.9 | 7.6 | 7.6 |
| 0.3 |
| (0.4) |
| (0.0) |
| 0.0 |
| 9.5 |
| 7.4 |
| 4.8 |
| Depreciation & Amortization | 0.3 | 0.3 | 0.2 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 12.0 | 8.8 | 5.1 |
| 0.5 |
| 0.4 |
| 0.2 |
| Pre-Tax Income | - | - | - |
| (8.6) |
| (5.3) |
| 0.1 |
| Net Income Attributable To Parent | (8.6) | (5.3) | 0.1 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (8.6) | (5.3) | 0.1 |
| 17.0 |
| 15.6 |