| (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 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 1.7 | 1.8 | 1.7 | 2.2 | 3.5 | 3.2 | 3.9 | 3.1 | 3.8 | 4.2 | 3.4 | 2.8 | 1.9 | - | 11.9 | - | - | - | - |
| Cost of Revenue | 1.9 | 1.6 | 2.0 | 2.3 | 3.6 | 3.6 | 3.9 | 3.5 | 4.0 | 4.3 | 3.2 | 3.0 | 2.0 | - | 10.9 | - | - | - | |
| Gross Profit | (0.2) | 0.2 | (0.3) | (0.1) | (0.1) | (0.4) | (0.0) | (0.4) | (0.1) | (0.1) | 0.2 | (0.2) | (0.1) | - | 1.0 | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 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 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (2.9) | (2.4) | (2.0) | (2.5) | (3.2) | (3.3) | (2.9) | (3.2) | (3.1) | (3.1) | (4.3) | (2.4) | (2.7) | (5.6) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Per Share | |||||||||||||||||||
| EPS Basic | (6.68) | - | (0.59) | (0.92) | (370.43) | - | (43.82) | (56.66) | (64.08) | - | (137.55) | (0.54) | (0.70) | - | (0.45) | (0.04) | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (2.9) | - | - | - | (3.2) | - | - | - | (3.1) | - | - | - | (2.7) | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 7.4 | 9.2 | 14.0 | 12.2 | 21.9 |
| Cost of Revenue | 7.8 | 9.5 | 15.0 | 12.4 | 19.8 |
| Gross Profit | (0.4) | (0.3) | (1.0) | (0.2) | 2.1 |
| Operating Expenses | |||||
| Research & Development | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 0.8 | ||||
| Operating Income | |||||
| Operating Income | (9.8) | (10.1) | (12.6) | (12.5) | (7.7) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | 0.0 |
| Interest Expense | - | - | 0.2 | 0.1 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | 0.0 | 0.0 |
| Net Income From Continuing Ops | 5.1 | 4.6 | (12.7) | (12.6) | (7.7) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 12.65 | 1.52 | (47.93) | (450.34) | (1.75) |
| EPS Diluted | 12.65 | 0.33 | (47.93) | (450.34) | (1.75) |
| Shares Basic | 0.4 | 3.0 | |||
| Supplementary Data | |||||
| EBITDA | - | (10.1) | (12.6) | (12.4) | (7.6) |
| EBIT | (9.8) | (10.1) | (12.6) | (12.5) | (7.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 0.3 | 0.1 | 0.3 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | - | 0.1 | - | - | - | - |
| General & Administrative | 2.2 | 2.4 | 1.4 | 2.2 | 2.7 | 2.8 | 2.7 | 2.7 | 2.5 | 2.8 | 4.2 | 2.1 | 2.5 | 6.3 | 2.8 | 0.1 | 0.1 | 0.0 | 0.0 |
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.6 | 2.6 | 1.7 | 2.4 | 3.1 | 2.9 | 2.9 | 2.8 | 3.0 | 3.0 | 4.4 | 2.2 | 2.6 | - | 3.0 | - | - | - | - |
| (2.0) |
| (0.1) |
| (0.1) |
| (0.0) |
| - |
| 0.0 |
| 0.0 |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | 0.1 | - | 0.0 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | 14.5 | 0.1 | 0.1 | 0.0 | (0.1) | 0.0 | 0.0 | (0.1) | - | (0.0) | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (2.7) | 12.1 | (2.0) | (2.4) | (3.2) | (3.4) | (2.9) | (3.2) | (3.2) | (3.2) | (4.3) | (2.4) | (2.7) | - | (2.0) | - | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | (2.7) | 12.1 | (2.0) | (2.4) | (3.2) | (3.4) | (2.9) | (3.2) | (3.2) | (3.2) | (4.3) | (2.4) | (2.7) | (8.6) | (2.0) | (0.5) | 3.4 | 0.1 | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.7) | 12.1 | (2.0) | (2.4) | (3.2) | (3.4) | (2.9) | (3.2) | (3.2) | (3.2) | (4.3) | (2.4) | (2.7) | (8.6) | (2.0) | (0.5) | 3.4 | 0.1 | (0.0) |
| Net Income Attributable To Parent | (2.7) | 12.1 | (2.0) | (2.4) | (3.2) | (3.4) | (2.9) | (3.2) | (3.2) | (3.2) | (4.3) | (2.4) | (2.7) | (8.6) | (2.0) | (0.5) | 3.4 | 0.1 | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.7) | 12.1 | (2.0) | (2.4) | (3.2) | (3.4) | (3.4) | (3.3) | (3.3) | (3.2) | (4.3) | (2.4) | (2.7) | (8.6) | (2.0) | (0.5) | 3.4 | 0.1 | (0.0) |
| 0.23 |
| 0.00 |
| - |
| EPS Diluted | (6.68) | - | (0.59) | (0.92) | (370.43) | - | (43.82) | (56.66) | (64.08) | - | (137.55) | (0.54) | (0.70) | - | (0.45) | (0.04) | - | - | - |
| Shares Basic | 0.4 | - | 3.3 | 2.6 | 0.0 | - | 0.1 | 0.1 | 0.1 | - | 0.0 | 4.5 | 3.9 | - | 4.4 | 14.5 | 14.5 | 14.5 | - |
| Shares Diluted | 0.4 | - | 3.3 | 2.6 | 0.0 | - | 0.1 | 0.1 | 0.1 | - | 0.0 | 4.5 | 3.9 | - | 4.4 | 14.5 | 14.5 | 14.5 | - |
| - |
| - |
| - |
| EBIT | (2.9) | (2.4) | (2.0) | (2.5) | (3.2) | (3.3) | (2.9) | (3.2) | (3.1) | (3.1) | (4.3) | (2.4) | (2.7) | (5.6) | (2.0) | (0.1) | (0.1) | (0.0) | - |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.4 |
| General & Administrative | 8.3 | 8.7 | 10.8 | 11.6 | 9.2 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 9.3 | 9.8 | 11.6 | 12.3 | 9.8 |
| - |
| - |
| - |
| Other Non-Operating Income | 14.8 | 14.7 | (0.2) | (0.1) | 0.0 |
| Pre-Tax Income | 5.1 | 4.6 | (12.7) | (12.6) | (7.7) |
| - |
| - |
| - |
| - |
| Net Income | 5.1 | 4.6 | (12.7) | (12.6) | (7.7) |
| Net Income Attributable To Parent | 5.1 | 4.6 | (12.7) | (12.6) | (7.7) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | 0.1 | 0.0 | - |
| Net Income To Common Shareholders | 5.1 | 4.6 | (13.4) | (12.7) | (7.7) |
| 0.3 |
| 0.0 |
| 4.4 |
| Shares Diluted | 0.4 | 13.8 | 0.3 | 0.0 | 4.4 |