| (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 | Q3 FY 23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 4.9 | 5.1 | 5.4 | 4.8 | 5.7 | 4.0 | 0.2 | 2.2 | 1.1 | 0.1 |
| Cost of Revenue | 4.7 | 4.9 | 5.2 | 4.7 | 5.4 | 1.6 | 1.6 | 2.1 | 0.9 | 0.0 |
| Gross Profit | 0.2 | 0.2 | 0.2 | 0.1 | 0.3 | 2.4 | (1.3) | 0.2 | 0.2 | 0.1 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (0.2) | (0.1) | 0.0 | 0.0 | 0.1 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 |
| Non-Operating | ||||||||||
| Interest Income | 0.0 | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (0.1) | (0.0) | (0.0) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.01) | - | 0.00 | 0.00 | 0.01 | - | 0.02 | 0.00 | 0.00 | 0.00 |
| EPS Diluted | (0.01) | - | - | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (0.2) | (0.0) | 0.0 | 0.0 | 0.1 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 |
| EBIT | (0.2) | (0.1) | 0.0 | 0.0 | 0.1 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 20.2 | 21.0 | 7.6 | 1.4 |
| Cost of Revenue | 19.5 | 20.2 | 6.1 | 1.1 |
| Gross Profit | 0.7 | 0.8 | 1.5 | 0.3 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (0.3) | 0.1 | 1.1 | 0.2 |
| Non-Operating | ||||
| Interest Income | - | 0.0 | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.0) | 0.1 | 0.3 | 0.0 |
| Net Income From Continuing Ops | (0.1) | 0.1 | 0.8 | 0.2 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.01) | 0.00 | 0.05 | 0.01 |
| EPS Diluted | (0.01) | 0.00 | 0.05 | - |
| Shares Basic | 16.2 | 15.2 | 14.4 | 13.5 |
| Supplementary Data | ||||
| EBITDA | (0.2) | 0.1 | 1.1 | 0.2 |
| EBIT | (0.3) | 0.1 | 1.1 | 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | 0.1 | (0.0) | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | 0.0 |
| Pre-Tax Income | (0.2) | (0.0) | 0.0 | 0.0 | 0.1 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 |
| 0.0 |
| 0.1 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.1) | (0.0) | (0.0) | 0.0 | 0.1 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 |
| Net Income Attributable To Parent | (0.1) | (0.0) | (0.0) | 0.0 | 0.1 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.1) | (0.0) | (0.0) | 0.0 | 0.1 | 0.4 | 0.3 | 0.1 | 0.0 | 0.1 |
| 0.01 |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 16.2 | - | 15.8 | 14.5 | 14.5 | - | 14.5 | 14.0 | 14.0 | 13.5 |
| Shares Diluted | 16.2 | - | - | - | 14.5 | - | - | - | - | - |
| 0.5 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| General & Administrative | 0.9 | 0.7 | 0.4 | 0.1 |
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 1.0 | 0.7 | 0.4 | 0.1 |
| - |
| Other Non-Operating Income | 0.1 | 0.0 | (0.0) | (0.0) |
| Pre-Tax Income | (0.2) | 0.1 | 1.1 | 0.2 |
| - |
| Net Income | (0.1) | 0.1 | 0.8 | 0.2 |
| Net Income Attributable To Parent | (0.1) | 0.1 | 0.8 | 0.2 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (0.1) | 0.1 | 0.8 | 0.2 |
| Shares Diluted | 16.2 | 15.2 | 14.4 | - |