| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1.1 | 1.2 | 1.1 | 0.9 | 0.9 | 1.2 | 1.2 | 1.1 | 0.9 | 1.0 | 1.0 | 0.7 | 1.0 | (1.7) | (1.7) | 0.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 4.3 | 4.2 | 4.3 | 3.7 | (2.7) | 1.4 | 31.2 | 31.9 | 24.9 | 22.4 | 20.9 | 20.7 | 23.0 | 26.2 | 29.7 | 35.7 | 46.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | 2.2 | 2.1 | 2.0 | 1.9 | 1.8 | 1.9 | 2.0 | 2.2 | 2.3 | 2.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (0.6) | 0.2 | 0.7 | 0.6 | (2.0) | (3.5) | 1.4 | 3.4 | 1.4 | 0.3 | (0.2) | (0.8) | (2.8) | (4.2) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 1.6 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (0.7) | (0.5) | 0.2 | 0.3 | (1.5) | 3.5 | 0.3 | (3.1) | 0.2 | 0.1 | (0.2) | 0.0 | (0.0) | 3.9 | (0.5) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.01 | 0.13 | 0.08 | 0.05 | (0.56) | 2.77 | 0.19 | 1.44 | 0.30 | 0.04 | 0.06 | - | - | - | - | 0.15 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | 0.7 | 0.6 | (1.6) | (3.0) | 1.9 | 3.9 | 1.8 | 0.8 | 0.5 | 0.0 | (2.0) | (3.3) | (1.1) | 1.4 | |
| 0.4 |
| (19.5) |
| 7.5 |
| 6.9 |
| 6.5 |
| 7.4 |
| 8.1 |
| 7.1 |
| 8.6 |
| 8.8 |
| 8.6 |
| 7.8 |
| 6.6 |
| 6.4 |
| 6.3 |
| 6.2 |
| 5.9 |
| 5.7 |
| 5.3 |
| 5.9 |
| 5.6 |
| 13.3 |
| 1.3 |
| 1.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | |||||||||||||||||||||||
| Amortization of Intangibles | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 1.9 | 1.1 | 1.0 | 1.0 | 0.9 | 0.9 | 1.0 | 0.8 | 0.8 | 0.7 | 0.8 | 0.9 | 0.7 | - | 0.9 | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.8) | 0.1 | 0.1 | (0.0) | 0.0 | 0.2 | 0.1 | 0.2 | 0.1 | - | - | (0.4) | (0.3) | (0.8) | 0.1 | (0.5) | (0.8) | (3.3) | (0.7) | 0.6 | (0.1) | (0.1) | 0.7 | 0.2 | 0.7 | 1.0 | 1.1 | 0.9 | 0.4 | 0.3 | 0.5 | 0.5 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | (0.0) | 0.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.5) | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.5 | 0.0 | (2.1) | (2.4) | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | (0.8) | 0.1 | 0.1 | (0.0) | 0.0 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | (0.1) | 0.3 | (0.2) | (2.6) | (2.8) | (0.8) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.2) | 0.1 | (0.7) | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.1 | (0.0) | 0.1 | (0.1) | (0.6) | (0.6) | (0.2) | (5.6) | 9.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | (3.3) | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | (0.0) |
| Net Income From Continuing Ops | (0.6) | (0.0) | 0.8 | (0.0) | 0.0 | 0.2 | 0.1 | 0.2 | 0.0 | 0.2 | 0.1 | (0.1) | 0.2 | (0.0) | (1.9) | (2.3) | (0.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | 0.5 | 0.5 | 0.8 | |||||||||||||||||||||||
| Net Income | (0.6) | (0.0) | 0.8 | (0.0) | 0.0 | 0.2 | 0.1 | 0.2 | 0.0 | 0.2 | 0.1 | (0.1) | 0.2 | 0.1 | (1.5) | (1.8) | 0.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.6) | (0.0) | 0.8 | (0.1) | (0.0) | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | (0.1) | 0.2 | 0.1 | (1.5) | (1.8) | ||||||||||||||||||||||||
| 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 | 0.0 | 0.0 | - | 0.0 | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.6) | (0.0) | 0.8 | (0.1) | (0.0) | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | (0.1) | 0.2 | 0.1 | (1.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.10) | - | 0.15 | (0.01) | 0.00 | - | 0.01 | 0.03 | 0.00 | - | 0.02 | (0.02) | 0.03 | - | (0.27) | (0.34) | 0.03 | - | 6.03 | 0.00 | 0.01 | - | 0.12 | 0.05 | 0.04 | - | 0.92 | 0.19 | 0.12 | - | 0.10 | 0.10 | 0.04 | - | 0.01 | 0.01 | 0.04 | - | 0.01 | 0.01 |
| EPS Diluted | (0.10) | - | 0.14 | (0.01) | 0.00 | - | 0.01 | 0.02 | 0.00 | - | 0.02 | (0.02) | 0.03 | - | (0.27) | (0.34) | 0.03 | - | ||||||||||||||||||||||
| Shares Basic | 6.4 | - | 5.3 | 5.4 | 5.4 | - | 5.4 | 5.4 | 5.4 | - | 5.4 | 5.4 | 5.4 | - | 5.3 | 5.3 | 5.3 | - | ||||||||||||||||||||||
| Shares Diluted | 6.4 | - | 5.6 | 5.4 | 5.4 | - | 5.5 | 5.5 | 5.6 | - | 5.4 | 5.4 | 5.4 | - | 5.3 | 5.3 | 5.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | (0.3) | - | - | - | (0.7) | - | - | - | 0.1 | - | - | - | 0.8 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - |
| EBIT | (0.8) | 0.1 | 0.1 | (0.0) | 0.0 | 0.2 | 0.1 | 0.2 | 0.1 | - | - | (0.4) | (0.3) | (0.8) | 0.1 | (0.5) | (0.8) | (3.3) | (0.7) | |||||||||||||||||||||
| 1.9 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 0.2 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 0.7 | 0.8 | 0.8 | 0.9 | 0.7 | 0.7 | 0.6 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.9 | 3.9 | 3.6 | 3.0 | 3.7 | - | - | - | - | - | - | - | - | - | - | 35.0 | 39.9 |
| (1.8) |
| 0.7 |
| 6.8 |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | 0.1 | 0.1 | 0.3 |
| Income From Equity Investments | - | - | - | - | - | 59.5 | (0.3) | (0.0) | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | (4.4) | 19.5 | (0.1) | 0.5 | 0.1 | (0.1) | 0.1 | 0.1 | 0.0 | (0.1) | (0.1) | (0.1) | (0.3) |
| Pre-Tax Income | (0.6) | 0.2 | 0.7 | 0.6 | (6.4) | 16.0 | 1.3 | 3.9 | 1.6 | 0.2 | (0.0) | (0.7) | (2.8) | (4.3) | (1.8) | 0.6 | 6.5 |
| 0.2 |
| (2.9) |
| Net Income From Continuing Ops | 0.1 | 0.8 | 0.5 | 0.3 | (4.9) | 12.6 | 1.0 | 7.0 | 1.4 | 0.1 | 0.1 | (0.7) | (2.8) | (2.8) | (1.3) | 0.4 | 9.4 |
| Net Income From Discontinued Ops | - | - | 0.0 | (0.0) | 1.9 | 2.1 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 0.1 | 0.8 | 0.5 | 0.3 | (3.0) | 14.6 | 1.0 | 7.0 | 1.4 | 0.1 | 0.1 | (0.7) | (2.8) | (2.8) | (1.3) | 0.4 | 9.4 |
| Net Income Attributable To Parent | 0.1 | 0.7 | 0.4 | 0.3 | (3.0) | 14.6 | 1.0 | 7.0 | 1.4 | 0.1 | 0.1 | (0.7) | (2.8) | (2.8) | (1.3) | 0.4 | 9.4 |
| Less: Minority Interest | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.1 | 0.7 | 0.4 | 0.3 | (3.0) | 14.6 | 1.0 | 7.0 | 1.4 | 0.1 | 0.1 | (0.7) | (2.8) | (2.8) | (1.3) | 0.4 | 9.4 |
| 4.19 |
| EPS Diluted | 0.01 | 0.11 | 0.08 | 0.05 | (0.56) | 2.74 | 0.19 | 1.41 | 0.29 | 0.04 | 0.06 | - | - | - | - | - | - |
| Shares Basic | 6.4 | 5.4 | 5.4 | 5.4 | 5.3 | 5.3 | 5.2 | 4.9 | 4.7 | 2.9 | 2.7 | 2.6 | - | - | - | 2.6 | 2.2 |
| Shares Diluted | 6.4 | 6.4 | 5.6 | 5.4 | 5.4 | 5.3 | 5.2 | 5.0 | 4.9 | 3.0 | 2.7 | 2.6 | - | - | - | - | - |
| 7.4 |
| EBIT | (0.6) | 0.2 | 0.7 | 0.6 | (2.0) | (3.5) | 1.4 | 3.4 | 1.4 | 0.3 | (0.2) | (0.8) | (2.8) | (4.2) | (1.8) | 0.7 | 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.5) |
| 41.6 |
| (0.6) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.4) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.0) |
| (24.8) |
| 40.8 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.8 |
| 0.3 |
| 0.2 |
| 1.1 |
| 1.2 |
| 1.0 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| (19.2) |
| 31.8 |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.6 |
| 0.3 |
| 0.2 |
| 1.0 |
| 4.5 |
| 0.9 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.2 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.2) |
| 31.8 |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.6 |
| 0.3 |
| 0.2 |
| 1.0 |
| 4.5 |
| 0.9 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.2 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.2 |
| (17.2) |
| 31.8 |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.6 |
| 0.3 |
| 0.2 |
| 1.0 |
| 4.5 |
| 0.9 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.2 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| 0.2 |
| (17.2) |
| 31.8 |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.6 |
| 0.3 |
| 0.2 |
| 1.0 |
| 4.5 |
| 0.9 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.2 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 5.97 |
| 0.00 |
| 0.01 |
| - |
| 0.12 |
| 0.05 |
| 0.04 |
| - |
| 0.91 |
| 0.19 |
| 0.12 |
| - |
| 0.10 |
| 0.10 |
| 0.04 |
| - |
| 0.01 |
| 0.01 |
| 0.04 |
| - |
| 0.01 |
| 0.01 |
| 5.3 |
| 5.3 |
| 5.3 |
| - |
| 5.2 |
| 5.2 |
| 5.1 |
| - |
| 4.9 |
| 4.9 |
| 4.8 |
| - |
| 4.8 |
| 4.7 |
| 4.7 |
| - |
| 2.7 |
| 2.7 |
| 2.7 |
| - |
| 2.7 |
| 2.7 |
| 5.3 |
| 5.3 |
| 5.4 |
| - |
| 5.3 |
| 5.2 |
| 5.1 |
| - |
| 5.0 |
| 5.0 |
| 5.0 |
| - |
| 4.9 |
| 4.8 |
| 4.8 |
| - |
| 2.7 |
| 2.7 |
| 2.7 |
| - |
| 2.7 |
| 2.7 |
| 0.6 |
| (0.1) |
| (0.1) |
| 0.7 |
| 0.2 |
| 0.7 |
| 1.0 |
| 1.1 |
| 0.9 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.0 |