| (in millions of USD, except per-share data) | Q1 FY 26 | Q3 FY 25 | Q1 FY 25 | Q3 FY 24 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 1.6 | 1.7 | 1.6 | 1.4 |
| Cost of Revenue | 0.7 | 0.7 | 0.7 | 0.6 |
| Gross Profit | 1.0 | 1.0 | 0.9 | 0.8 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.3 | 0.1 | 0.2 | |
| Operating Income | ||||
| Operating Income | (0.7) | (0.1) | (0.0) | (0.2) |
| Non-Operating | ||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.2 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (7.0) | 0.3 | (0.1) | (0.3) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.36) | 0.04 | (0.02) | (0.04) |
| EPS Diluted | (0.36) | 0.04 | (0.02) | (0.04) |
| Shares Basic | 19.6 | 7.0 | 6.9 | 6.7 |
| Supplementary Data | ||||
| EBITDA | (0.7) | (0.1) | (0.0) | (0.2) |
| EBIT | (0.7) | (0.1) | (0.0) | (0.2) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 |
|---|---|---|---|
| Revenues | |||
| Revenues | 6.3 | 6.6 | 6.6 |
| Cost of Revenue | 2.8 | 3.1 | 3.0 |
| Gross Profit | 3.6 | 3.5 | 3.6 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 0.7 | 0.6 | 0.6 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (1.0) | (1.4) | (0.2) |
| Non-Operating | |||
| Interest Income | 0.0 | 0.1 | 0.0 |
| Interest Expense | 0.3 | 0.4 | 0.3 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | - |
| Net Income From Continuing Ops | (7.1) | 0.8 | (0.6) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.36) | 0.08 | (0.08) |
| EPS Diluted | (0.36) | 0.01 | (0.08) |
| Shares Basic | 19.6 | 8.2 | 6.7 |
| Shares Diluted | 19.6 | ||
| Supplementary Data | |||
| EBITDA | (1.0) | (1.4) | (0.2) |
| EBIT | (1.0) | (1.4) | (0.2) |
| 0.2 |
| General & Administrative | 1.4 | 0.9 | 0.7 | 0.8 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.0 | - | 0.0 | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 1.6 | 1.1 | 0.9 | 1.0 |
| - |
| Other Non-Operating Income | (6.3) | 0.3 | (0.1) | (0.1) |
| Pre-Tax Income | - | - | - | - |
| - |
| Net Income | (7.0) | 0.3 | (0.1) | (0.3) |
| Net Income Attributable To Parent | (7.0) | 0.3 | (0.1) | (0.3) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (7.0) | 0.3 | (0.1) | (0.3) |
| Shares Diluted | 19.6 | 7.2 | 6.9 | 6.7 |
| 3.9 |
| 4.3 |
| 3.3 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 4.6 | 4.9 | 3.8 |
| (6.1) |
| 2.2 |
| (0.3) |
| Pre-Tax Income | - | - | - |
| (7.1) |
| 0.8 |
| (0.6) |
| Net Income Attributable To Parent | (7.1) | 0.8 | (0.6) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (7.1) | 0.8 | (0.6) |
| 85.1 |
| 6.7 |