| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | 0.2 | 0.7 | 0.2 | 0.3 | 0.5 | 0.0 | 0.0 | 0.0 | - | 0.1 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 0.0 | 4.7 | 1.3 | (1.9) | 0.8 | 1.1 | (0.6) | 2.3 | (0.7) | 5.6 | (3.3) | 3.5 | 0.1 | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | 0.0 | - | - | 0.1 | 0.3 | - | - | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 0.0 | - | - | - | 0.8 | - | - | - | (0.6) | - | - | - | 0.2 | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | 1.5 | 0.5 | 0.3 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 4.1 | 4.9 | 2.2 | 6.0 | 1.2 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | 0.1 | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.1 | - |
| Net Income From Continuing Ops | (21.4) | (21.3) | 11.6 | (7.7) | (5.9) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - |
| Shares Basic | - | - | |||
| Supplementary Data | |||||
| EBITDA | - | 4.9 | 2.4 | 6.2 | 1.4 |
| EBIT | 4.1 | 4.9 | 2.2 | 6.0 | 1.2 |
| (0.0) |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 5.5 | 5.4 | 5.0 | 5.5 | 6.7 | 7.8 | 7.4 | 7.2 | 7.0 | 7.0 | 2.5 | 2.2 | 2.2 | - | 2.2 | 1.7 | - |
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.1 | - |
| Total Operating Expenses | 5.5 | 5.4 | 5.0 | 5.5 | 6.7 | 8.0 | 8.1 | 7.4 | 7.3 | 7.5 | 2.5 | 2.2 | 2.3 | - | 2.3 | 1.7 | - |
| 0.1 |
| 0.0 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (5.6) | (0.5) | (3.6) | (7.1) | (5.7) | 32.9 | (8.4) | (4.8) | (7.6) | (6.2) | (3.1) | 3.7 | (2.0) | - | (2.2) | (1.7) | - |
| - |
| Net Income From Continuing Ops | (6.7) | (1.8) | (4.7) | (8.2) | (6.6) | 32.5 | (8.4) | (4.8) | (7.6) | (6.0) | (3.2) | 3.4 | (2.0) | (0.9) | (2.2) | (1.7) | (1.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (6.7) | (1.8) | (4.7) | (8.2) | (6.6) | 32.5 | (8.4) | (4.8) | (7.6) | (6.0) | (3.2) | 3.4 | (2.0) | (0.9) | (2.2) | (1.7) | (1.1) |
| Net Income Attributable To Parent | (6.7) | (1.8) | (4.7) | (8.2) | (6.6) | 30.9 | (7.7) | (4.3) | (7.2) | (5.5) | (3.0) | 3.5 | (1.9) | (0.6) | (2.1) | (1.6) | (1.1) |
| Less: Minority Interest | (0.0) | - | - | (0.0) | (0.0) | 1.5 | (0.7) | (0.5) | (0.4) | (0.4) | (0.2) | (0.1) | (0.1) | - | (0.1) | (0.1) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.7) | (1.8) | (4.7) | (8.2) | (6.6) | 30.9 | (7.7) | (4.3) | (7.2) | (5.5) | (3.0) | 3.5 | (1.9) | (0.6) | (2.1) | (1.6) | (1.1) |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | 2.6 | - | - | - | - | - |
| - |
| EBIT | 0.0 | 4.7 | 1.3 | (1.9) | 0.8 | 1.1 | (0.6) | 2.3 | (0.7) | 5.6 | (3.3) | 3.5 | 0.1 | - | 0.1 | 0.0 | - |
| - |
| - |
| - |
| - |
| General & Administrative | 21.4 | 22.6 | 29.3 | 14.0 | 7.0 |
| Depreciation & Amortization | - | 0.0 | 0.2 | 0.2 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | 0.1 | 0.1 | 0.3 | 0.1 | 0.3 |
| Total Operating Expenses | 21.4 | 22.6 | 30.8 | 14.5 | 7.3 |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | (16.9) | (17.0) | 12.0 | (7.6) | (5.9) |
| - |
| - |
| - |
| - |
| Net Income | (21.4) | (21.3) | 11.6 | (7.7) | (5.9) |
| Net Income Attributable To Parent | (21.4) | (21.2) | 11.7 | (7.0) | (5.3) |
| Less: Minority Interest | - | (0.0) | (0.1) | (0.7) | (0.6) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (21.4) | (21.2) | 11.7 | (7.0) | (5.3) |
| - |
| - |
| - |
| Shares Diluted | - | - | - | - | - |