| (in millions of USD, except per-share data) | 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 | Q3 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 7.6 | 20.2 | 23.2 | 17.5 | 6.9 | 19.6 | 19.1 | 13.1 | 11.4 | 6.8 | 7.5 | 6.0 | 6.1 |
| Cost of Revenue | 5.7 | 18.5 | 21.4 | 16.0 | 5.4 | 18.0 | 17.5 | 11.9 | 10.5 | 6.2 | 6.8 | 5.4 | 5.6 |
| Gross Profit | 1.9 | 1.7 | 1.9 | 1.5 | 1.6 | 1.6 | 1.6 | 1.2 | 1.0 | 0.6 | 0.7 | 0.6 | 0.5 |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (8.2) | (5.0) | (2.5) | (4.7) | (3.0) | (1.7) | (1.8) | (4.6) | (6.0) | (0.4) | (0.3) | (0.4) | (0.6) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | (0.6) | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Net Income From Continuing Ops | (7.6) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | - | (5.44) | 115.11 | (5.86) | - | (16.49) | (12.49) | (0.35) | - | (0.06) | (0.07) | (0.16) | (0.12) |
| EPS Diluted | - | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | - | - | (4.4) | - | - | - | (4.3) | - | - | - | - | - |
| EBIT | (8.2) | (5.0) | |||||||||||
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 68.5 | 58.7 | 31.8 | 26.2 |
| Cost of Revenue | 61.5 | 52.7 | 28.9 | 23.7 |
| Gross Profit | 7.0 | 6.0 | 2.8 | 2.5 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 1.5 | 1.0 | 0.4 | |
| Operating Income | ||||
| Operating Income | (20.3) | (11.2) | (7.1) | (2.0) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | (0.2) | 0.4 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | (0.2) |
| Net Income From Continuing Ops | (30.4) | (14.3) | (7.8) | (2.3) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (3,531.00) | (7,844.00) | (1.27) | (0.39) |
| EPS Diluted | (3,531.00) | (7,844.00) | (1.27) | (0.39) |
| Shares Basic | 0.0 | 0.0 | 7.3 | 6.0 |
| Supplementary Data | ||||
| EBITDA | (19.6) | (10.2) | (7.0) | - |
| EBIT | (20.3) | (11.2) | (7.1) | (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.2 | 0.2 | 0.6 | 0.6 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 |
| General & Administrative | 2.7 | 4.2 | 3.2 | 3.7 | 2.8 | 2.7 | 2.7 | 2.3 | 1.8 | 0.9 | 0.9 | 0.9 | 1.1 |
| Depreciation & Amortization | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | - | - | - | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 10.1 | 6.7 | 4.3 | 6.2 | 4.6 | 3.4 | 3.4 | 5.7 | 6.9 | 1.0 | 1.0 | 1.0 | 1.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | 0.0 | (0.0) | - | 0.0 | - | - | 0.0 | 0.3 | 0.0 | 0.0 | (0.1) |
| Pre-Tax Income | (7.6) | (5.5) | 78.5 | (95.7) | (5.0) | (2.4) | (2.3) | (4.7) | (6.1) | (0.3) | (0.4) | (1.0) | (0.7) |
| (5.5) |
| 78.5 |
| (95.7) |
| (5.0) |
| (2.4) |
| (2.3) |
| (4.7) |
| (6.1) |
| (0.3) |
| (0.4) |
| (1.0) |
| (0.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (7.6) | (5.5) | 78.5 | (95.7) | (5.0) | (2.4) | (2.3) | (4.7) | (6.1) | (0.3) | (0.4) | (1.0) | (0.7) |
| Net Income Attributable To Parent | (7.7) | (5.5) | 78.4 | (95.7) | (5.1) | (2.5) | (2.3) | (4.6) | (6.1) | (0.3) | (0.4) | (1.0) | (0.7) |
| Less: Minority Interest | 0.1 | (0.0) | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | (0.1) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | - | - |
| Net Income To Common Shareholders | (7.5) | (5.5) | 78.4 | (95.9) | (5.4) | (3.4) | (2.3) | (4.8) | (7.6) | (0.3) | (0.4) | (1.0) | (0.7) |
| (5.44) |
| 15.25 |
| (5.86) |
| - |
| (16.49) |
| (12.49) |
| (0.35) |
| - |
| (0.06) |
| (0.07) |
| (0.16) |
| (0.12) |
| Shares Basic | - | 1.0 | 0.7 | 16.4 | - | 0.2 | 0.2 | 13.7 | - | 6.2 | 6.0 | 6.0 | 6.0 |
| Shares Diluted | - | 1.0 | 5.1 | 16.4 | - | 0.2 | 0.2 | 13.7 | - | 6.2 | 6.0 | 6.0 | 6.0 |
| (2.5) |
| (4.7) |
| (3.0) |
| (1.7) |
| (1.8) |
| (4.6) |
| (6.0) |
| (0.4) |
| (0.3) |
| (0.4) |
| (0.6) |
| 0.4 |
| General & Administrative | 13.9 | 10.6 | 4.5 | 3.9 |
| Depreciation & Amortization | 0.7 | 1.0 | 0.1 | - |
| Amortization of Intangibles | 0.7 | 1.0 | 0.1 | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 27.3 | 17.2 | 9.9 | 4.5 |
| - |
| Other Non-Operating Income | - | 0.0 | 0.3 | - |
| Pre-Tax Income | (30.4) | (14.3) | (7.8) | (2.5) |
| - |
| Net Income | (30.4) | (14.3) | (7.8) | (2.3) |
| Net Income Attributable To Parent | (30.5) | (14.4) | (7.8) | (2.3) |
| Less: Minority Interest | 0.1 | 0.1 | (0.0) | - |
| Less: Preferred Dividends | - | 1.5 | 1.5 | - |
| Net Income To Common Shareholders | (30.5) | (15.9) | (9.3) | (2.3) |
| Shares Diluted | 0.0 | 0.0 | 7.3 | 6.0 |