| (in millions of USD, except per-share data) | 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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 0.8 | 3.3 | 6.2 | (6.8) | 3.3 | 2.4 | 5.0 | 2.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 0.7 | 0.2 | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 3.5 | 3.9 | 2.2 | 1.6 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cost of Revenue | (0.7) | 0.4 | 0.2 | 0.7 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 4.2 | 3.5 | 2.0 | 0.8 | - | - | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) |
| Operating Expenses | |||||||||||
| Research & Development | - | 1.6 | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | 1.9 | 1.0 | 1.7 | 0.8 | (0.1) | (0.4) | - | - | - | - | - |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | (0.0) | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (0.1) | 0.2 | 0.5 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | 2.0 | 0.4 | |||||||||
| Per Share | |||||||||||
| EPS Basic | 0.01 | 0.00 | 0.01 | 0.01 | - | - | - | - | - | - | - |
| EPS Diluted | 0.01 | 0.00 | 0.00 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | 1.4 | 1.8 | 0.8 | (0.1) | - | - | - | - | - | - |
| EBIT | 1.9 | 1.0 | 1.7 | 0.8 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| Cost of Revenue | 0.5 | 1.5 | 2.2 | (4.9) | 1.1 | 1.6 | 2.6 | - | - | - | - | 0.0 | 0.0 | 0.6 | 0.1 | - | - | - | - | - | - | - | - | - | - | 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 |
| Gross Profit | 0.3 | 1.8 | 4.0 | (1.9) | 2.2 | 0.8 | 2.4 | - | - | - | - | 0.0 | 0.7 | 0.1 | 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) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 0.0 | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.3 | 1.5 | 1.1 | (0.5) | 1.1 | 1.0 | 0.9 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.3 | 1.5 | 1.1 | (0.5) | 1.1 | 1.0 | 1.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.0 | 0.3 | 2.9 | (1.4) | 1.1 | (0.2) | 1.4 | 1.7 | (0.0) | (0.0) | (0.0) | (0.0) | 0.7 | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | - | (0.0) | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | - | (0.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.0) | (0.0) | (0.0) | 0.0 | (0.4) | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 0.0 | 0.3 | 2.9 | (1.3) | 0.7 | (0.2) | 1.4 | 1.7 | (0.0) | (0.0) | (0.0) | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | (0.1) | 0.2 | (0.2) | 0.1 | 0.0 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 |
| Net Income From Continuing Ops | 0.0 | 0.4 | 2.7 | (1.1) | 0.5 | (0.2) | 1.2 | 1.3 | (0.0) | (0.0) | (0.0) | (0.0) | 0.7 | 0.1 | (0.0) | (0.3) | (0.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | (0.4) | - | - | - | (0.0) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | - | 0.4 | 2.7 | (0.6) | (0.1) | (0.0) | 1.2 | 1.3 | (0.0) | (0.0) | (0.0) | (0.0) | 0.7 | 0.1 | (0.0) | (0.3) | (0.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | - | 0.4 | 2.7 | (0.5) | (0.1) | (0.2) | 1.2 | 1.3 | (0.0) | (0.0) | (0.0) | (0.0) | 0.7 | 0.1 | (0.0) | (0.0) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.0 | 0.4 | 2.7 | (1.1) | 0.5 | (0.2) | 1.2 | 1.3 | (0.0) | (0.0) | (0.0) | (0.0) | 0.7 | 0.1 | (0.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.00 | 0.00 | 0.02 | - | 0.00 | (0.00) | 0.01 | - | (0.00) | (0.00) | - | - | - | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | 0.00 | 0.02 | - | 0.00 | (0.00) | 0.01 | - | (0.00) | (0.00) | - | - | - | 0.00 | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 157.6 | 157.6 | 157.6 | - | 157.6 | 157.6 | 157.6 | - | 132.6 | 132.6 | 132.6 | - | 69.8 | 38.1 | - | - | 32.6 | 32.6 | ||||||||||||||||||||||
| Shares Diluted | 157.6 | 157.6 | 157.6 | - | 157.6 | 157.6 | 157.6 | - | 132.6 | 132.6 | - | - | - | 38.1 | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | 3.4 | - | - | - | 1.8 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 0.0 | 0.3 | 2.9 | (1.4) | 1.1 | (0.2) | 1.4 | 1.7 | (0.0) | (0.0) | (0.0) | (0.0) | 0.7 | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 |
| General & Administrative | 2.3 | 2.5 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 0.6 |
| Depreciation & Amortization | - | 0.4 | 0.1 | 0.0 | 0.0 | - | - | - | 0.0 | 0.0 | 0.1 |
| Amortization of Intangibles | - | 0.4 | 0.1 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.3 | 2.5 | 0.4 | 0.1 | 0.1 | 0.4 | 0.0 | 0.0 | 0.2 | 0.5 | 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | (0.4) | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - |
| Pre-Tax Income | 1.9 | 0.6 | 1.7 | 0.8 | (0.1) | - | (0.0) | (0.0) | (0.2) | (0.5) | (0.8) |
| 1.2 |
| 0.8 |
| (0.4) |
| (0.4) |
| (0.0) |
| (0.0) |
| (0.2) |
| (0.5) |
| (0.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | - | 0.4 | 1.2 | 0.8 | (0.4) | (0.4) | (0.0) | (0.0) | (0.2) | (0.5) | (0.8) |
| Net Income Attributable To Parent | - | 0.4 | 1.2 | 0.8 | (0.1) | (0.4) | (0.0) | (0.0) | (0.2) | (0.5) | (0.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2.0 | 0.4 | 1.2 | 0.8 | (0.1) | (0.4) | (0.0) | (0.0) | (0.2) | (0.5) | (0.8) |
| 0.00 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 157.6 | 132.6 | 132.6 | 85.8 | - | - | - | - | - | - | - |
| Shares Diluted | 157.6 | 206.0 | 283.1 | 236.3 | - | - | - | - | - | - | - |
| (0.1) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.3) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.3) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.3) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.3) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |