| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 1.3 | 7.0 | 6.1 | 9.6 | 0.5 | 3.6 | 4.1 | 4.8 | 4.5 | 4.9 | 4.1 |
| Cost of Revenue | 0.3 | 5.1 | 5.0 | 7.6 | 0.1 | 3.6 | 3.6 | 3.8 | 3.5 | 3.9 | 3.5 |
| Gross Profit | 1.0 | 1.9 | 1.1 | 2.0 | 0.4 | (0.0) | 0.5 | 1.0 | 1.0 | 1.1 | 0.6 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (1.6) | (1.5) | (1.3) | (1.3) | (0.3) | (2.0) | (1.3) | (0.3) | 0.0 | 0.1 | (0.3) |
| Non-Operating | |||||||||||
| Interest Income | - | - | 0.1 | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.2 | 0.2 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | - | 0.0 | - | 0.1 | (0.2) | 0.1 | 0.0 | (0.0) |
| Net Income From Continuing Ops | (1.5) | (1.6) | |||||||||
| Per Share | |||||||||||
| EPS Basic | 0.01 | (0.08) | (0.09) | - | (0.14) | (0.26) | (0.18) | - | - | 0.01 | (0.05) |
| EPS Diluted | 0.01 | (0.08) | (0.09) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (1.6) | (1.5) | (1.2) | (1.3) | (0.3) | (2.0) | (1.3) | (0.3) | 0.1 | 0.1 | (0.3) |
| EBIT | (1.6) | (1.5) | (1.3) | ||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 24.1 | 17.8 | 18.3 | 12.9 |
| Cost of Revenue | 18.0 | 14.9 | 14.6 | 10.3 |
| Gross Profit | 6.0 | 2.9 | 3.7 | 2.6 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (5.6) | (5.0) | (0.5) | 0.2 |
| Non-Operating | ||||
| Interest Income | - | 0.0 | - | - |
| Interest Expense | 0.4 | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | 0.3 | (0.1) | 0.1 |
| Net Income From Continuing Ops | (6.1) | (5.2) | (0.2) | 0.9 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.11) | (0.69) | (0.04) | 0.16 |
| EPS Diluted | (0.11) | (0.69) | (0.04) | 0.16 |
| Shares Basic | 34.4 | 7.6 | 6.0 | 6.0 |
| Supplementary Data | ||||
| EBITDA | (5.5) | (4.9) | (0.5) | 0.4 |
| EBIT | (5.6) | (5.0) | (0.5) | 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.7 | 2.2 | 2.1 | 3.1 | 0.6 | 1.9 | 1.8 | 1.3 | 1.0 | 1.0 | 0.9 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.6 | 3.4 | 2.4 | 3.3 | 0.7 | 2.0 | 1.9 | 1.3 | 0.9 | 1.0 | 1.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | (0.0) | (0.0) | (0.1) | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Pre-Tax Income | (1.5) | (1.5) | (1.3) | (1.4) | (0.4) | (1.9) | (1.2) | (0.2) | 0.1 | 0.1 | (0.3) |
| (1.4) |
| (1.6) |
| (0.4) |
| (1.9) |
| (1.3) |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.3) |
| Net Income From Discontinued Ops | 1.7 | - | - | - | (0.7) | - | - | - | - | - | - |
| Net Income | 0.1 | (1.6) | (1.4) | (0.9) | (1.1) | (1.9) | (1.3) | 0.0 | 0.0 | 0.1 | (0.3) |
| Net Income Attributable To Parent | 0.1 | (1.6) | (1.4) | (0.9) | (1.1) | (1.9) | (1.3) | 0.0 | 0.0 | 0.1 | (0.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.1 | (1.6) | (1.4) | (0.9) | (1.1) | (1.9) | (1.3) | 0.0 | 0.0 | 0.1 | (0.3) |
| - |
| (0.14) |
| (0.26) |
| (0.18) |
| - |
| - |
| 0.01 |
| (0.05) |
| Shares Basic | 34.4 | 19.6 | 14.7 | - | 7.5 | 7.5 | 7.5 | - | 6.0 | 6.0 | 6.0 |
| Shares Diluted | 34.4 | 19.6 | 14.7 | - | 7.5 | 7.5 | 7.5 | - | 6.0 | 6.0 | 6.0 |
| (1.3) |
| (0.3) |
| (2.0) |
| (1.3) |
| (0.3) |
| 0.0 |
| 0.1 |
| (0.3) |
| - |
| General & Administrative | 9.1 | 7.4 | 4.1 | 2.3 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | - | 0.1 | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 11.7 | 7.8 | 4.2 | 2.3 |
| - |
| Other Non-Operating Income | (0.1) | 0.0 | 0.2 | 0.8 |
| Pre-Tax Income | (5.8) | (4.9) | (0.3) | 1.0 |
| - |
| Net Income | (3.7) | (5.2) | (0.2) | 0.9 |
| Net Income Attributable To Parent | (3.7) | (5.2) | (0.2) | 1.0 |
| Less: Minority Interest | - | - | (0.0) | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (3.7) | (5.2) | (0.2) | 1.0 |
| Shares Diluted | 34.4 | 7.6 | 6.0 | 6.0 |