| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q3 FY 20 | Q3 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q1 FY 11 | Q4 FY 10 | Q3 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||
| Revenues | 0.8 | 1.0 | 0.9 | 0.9 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | (5.1) | 0.2 | 3.9 | 1.7 | 5.0 | 5.4 | 1.0 | ||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 3.6 | 3.5 | 1.5 | 0.7 | 11.5 | 0.3 | 0.0 | 0.0 | - | - | - | - |
| Cost of Revenue | 2.0 | 1.9 | 0.8 | 0.4 | 8.7 | 0.1 | 0.0 | - | - | - | - | - |
| Gross Profit | 1.7 | 1.5 | 0.8 | 0.3 | 2.8 | 0.2 | 0.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 0.3 | 0.2 | (0.6) | 0.0 | (10.0) | (2.1) | (0.0) | - | - | - | - | - |
| Non-Operating | ||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | 0.2 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | (0.0) | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | - | - | - | - | - |
| Net Income From Continuing Ops | 0.4 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 0.00 | 0.00 | 0.00 | 0.00 | (0.01) | 0.00 | 0.00 | - | - | - | - | - |
| EPS Diluted | 0.00 | 0.00 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 0.5 | 0.4 | (0.5) | 0.0 | - | - | - | - | - | - | - | - |
| EBIT | 0.3 | 0.2 | (0.6) | |||||||||
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | 0.3 | 0.5 | 0.6 | 0.6 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | (1.1) | 0.1 | 0.0 | 1.4 | 3.8 | 4.0 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | (4.0) | 0.1 | 3.8 | 0.3 | 1.1 | 1.4 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | 0.4 | 0.0 | 3.2 | 0.0 | 0.9 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | |||||||||||||||
| General & Administrative | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.6 | 0.6 | 0.1 | 0.1 | (0.9) | 0.1 | 0.6 | 0.4 | 0.8 | 0.7 | 0.8 | 0.4 | |||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Income | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | (0.4) | (0.4) | 0.1 | 0.1 | 7.6 | 0.1 | (7.2) | (0.5) | (0.4) | (7.7) | (1.0) | (1.0) | (2.1) | (0.1) | 0.0 | 0.0 | - | - | (0.1) | - | - | (0.1) | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 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) | 0.1 | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | 0.2 | 0.0 | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | |||||||||||||||
| Pre-Tax Income | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | (0.5) | (0.4) | 0.1 | 0.1 | 7.9 | 0.1 | (7.4) | (0.5) | (0.4) | (7.7) | (0.9) | (1.0) | |||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | (0.4) | (0.4) | 0.1 | 0.0 | (0.6) | 0.0 | 0.0 | 0.5 | (0.4) | (7.7) | (0.9) | (1.0) | |||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | (0.4) | (0.4) | 0.1 | 0.0 | (0.6) | 0.0 | 0.0 | 0.5 | (0.4) | (7.7) | (0.9) | (1.0) | |||||||||||||||
| Net Income Attributable To Parent | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | (0.4) | (0.4) | 0.1 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | (0.4) | (7.7) | (0.9) | ||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income To Common Shareholders | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | (0.4) | (0.4) | 0.1 | 0.0 | 7.9 | 0.0 | (7.4) | (0.5) | (0.4) | (7.7) | |||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||
| EPS Basic | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | (7.15) | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | (7.15) | 0.00 | - | 0.00 | 0.00 | 0.00 | - | ||||||||||||||
| Shares Basic | 382.3 | - | 340.4 | 340.4 | 315.9 | - | 167.5 | 148.1 | 148.1 | - | 148.1 | 1.0 | 0.6 | - | 1,867.7 | 1,867.7 | 1,867.7 | - | ||||||||||||||
| Shares Diluted | 382.3 | - | 340.4 | 340.4 | 315.9 | - | 167.5 | 148.1 | 148.1 | - | 148.1 | 1.0 | 47.6 | - | 1,867.7 | 1,867.7 | 140,336.4 | - | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| EBITDA | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | (0.4) | (0.4) | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | (0.1) | - | - | - | - | - |
| EBIT | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | (0.4) | (0.4) | 0.1 | 0.1 | 7.6 | 0.1 | (7.2) | (0.5) | (0.4) | (7.7) | (1.0) | (1.0) | (2.1) | (0.1) | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | 4.3 | 0.8 | 0.2 | 0.0 | - | - | - | - | - |
| General & Administrative | 1.4 | 1.3 | 1.4 | 0.3 | 2.7 | 1.3 | 0.0 | 0.8 | 0.8 | 1.4 | - | - |
| Depreciation & Amortization | 0.3 | 0.2 | 0.1 | 0.0 | - | - | - | 0.0 | 0.0 | - | - | - |
| Amortization of Intangibles | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | 1.0 | 0.8 | 2.2 | - | - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| 0.5 |
| 0.2 |
| 0.1 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | 0.1 | (0.1) | 0.0 | (0.0) | 0.0 | - | - | - | - | - | - |
| Pre-Tax Income | 0.4 | 0.3 | (0.7) | 0.0 | (10.1) | (2.1) | (0.0) | - | - | - | - | - |
| 0.3 |
| (0.7) |
| 0.0 |
| (10.0) |
| (2.1) |
| (0.0) |
| 1.4 |
| (1.1) |
| (2.4) |
| (0.7) |
| (2.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 0.4 | 0.3 | (0.7) | 0.0 | (10.0) | (2.1) | (0.0) | 1.4 | (1.1) | (2.4) | (0.7) | (2.3) |
| Net Income Attributable To Parent | 0.4 | 0.3 | (0.7) | 0.0 | (10.0) | (2.1) | (0.0) | (1.4) | (1.1) | (2.4) | (0.7) | (2.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.4 | 0.3 | (0.7) | 0.0 | (10.0) | (2.1) | 0.0 | (1.4) | (1.1) | (2.4) | (0.7) | (2.3) |
| 0.00 |
| 0.00 |
| (0.01) |
| 0.00 |
| 0.00 |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 382.3 | 335.6 | 194.2 | 148.1 | 1,880.0 | 1,349.5 | 1,217.8 | - | - | - | - | - |
| Shares Diluted | 382.3 | 335.6 | 194.2 | 148.1 | 1,880.0 | 1,349.5 | 1,217.8 | - | - | - | - | - |
| 0.0 |
| (10.0) |
| (2.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.5 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.5 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.6 |
| 0.3 |
| 0.6 |
| - |
| - |
| - |
| - |
| 0.2 |
| (0.1) |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.2 |
| (0.2) |
| (0.4) |
| (0.5) |
| (0.1) |
| (0.3) |
| (0.1) |
| (0.6) |
| (0.3) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.2 |
| (0.2) |
| (0.4) |
| (0.5) |
| (0.1) |
| (0.3) |
| (0.1) |
| (0.6) |
| (0.3) |
| (0.7) |
| (1.0) |
| (2.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.2 |
| (0.2) |
| (0.4) |
| (0.5) |
| (0.1) |
| (0.3) |
| (0.1) |
| (0.6) |
| (0.3) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| (1.0) |
| (2.1) |
| (0.1) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.2 |
| (0.2) |
| (0.4) |
| (0.5) |
| (0.1) |
| (0.3) |
| (0.1) |
| (0.6) |
| (0.3) |
| (0.7) |
| 0.00 |
| 0.00 |
| 0.00 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,217.8 |
| 1,217.8 |
| 1,217.8 |
| 1,320.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,217.8 |
| 139,686.5 |
| 139,686.5 |
| 1,320.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| (0.1) |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |