| (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 | 1.4 | 0.0 | 2.3 | 7.6 | 0.6 | 0.0 | 2.8 | - | 2.9 | - | - |
| Cost of Revenue | 1.3 | - | 1.3 | - | 0.4 | - | 1.4 | - | 1.5 | - | - |
| Gross Profit | 0.1 | - | 1.0 | - | 0.2 | - | 1.4 | - | 1.4 | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (0.6) | (0.3) | (2.7) | (4.0) | 0.1 | (0.2) | (0.2) | - | 0.4 | - | - |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | 0.0 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.1 | - | 0.1 | - | - |
| Net Income From Continuing Ops | (0.5) | (0.3) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.03) | (0.05) | (0.16) | - | 0.00 | (0.01) | (0.02) | - | 0.02 | - | - |
| EPS Diluted | (0.03) | (0.05) | (0.16) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (0.5) | (0.3) | (2.7) | (3.8) | 0.1 | (0.2) | (0.2) | - | 0.4 | - | - |
| EBIT | (0.6) | (0.3) | (2.7) | ||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 |
|---|---|---|---|
| Revenues | |||
| Revenues | 11.4 | 11.1 | 11.9 |
| Cost of Revenue | - | 6.4 | 6.6 |
| Gross Profit | - | 4.7 | 5.3 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (7.6) | (4.4) | 1.4 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (0.1) | (0.0) | 0.4 |
| Net Income From Continuing Ops | (7.5) | (4.4) | 1.0 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.40) | (0.29) | 0.07 |
| EPS Diluted | (0.40) | (0.29) | 0.07 |
| Shares Basic | 20.2 | 15.3 | 14.5 |
| Shares Diluted | 20.2 | ||
| Supplementary Data | |||
| EBITDA | (7.4) | (4.2) | 1.5 |
| EBIT | (7.6) | (4.4) | 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.6 | 0.4 | 2.3 | 5.3 | 0.1 | 0.3 | 1.5 | - | 0.8 | - | - |
| Depreciation & Amortization | 0.0 | 0.0 | 0.1 | 0.2 | 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 | 0.6 | 0.4 | 3.7 | 7.0 | 0.2 | 0.3 | 1.6 | - | 1.0 | - | - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | 0.0 | (0.0) | - | (0.0) | - | (0.0) | - | (0.0) | - | - |
| Pre-Tax Income | (0.5) | (0.3) | (2.7) | (4.0) | 0.1 | (0.2) | (0.2) | - | 0.4 | - | - |
| (2.7) |
| (3.9) |
| 0.1 |
| (0.2) |
| (0.3) |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.3 |
| Net Income From Discontinued Ops | - | (0.6) | - | - | (0.1) | 0.1 | - | - | - | - | - |
| Net Income | (0.5) | (0.9) | (2.7) | (4.0) | 0.0 | (0.1) | (0.3) | 0.3 | 0.3 | 0.1 | 0.3 |
| Net Income Attributable To Parent | (0.5) | (0.9) | (2.7) | (4.0) | 0.0 | (0.1) | (0.3) | 0.3 | 0.3 | 0.1 | 0.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.5) | (0.9) | (2.7) | (4.0) | 0.0 | (0.1) | (0.3) | 0.3 | 0.3 | 0.1 | 0.3 |
| - |
| 0.00 |
| (0.01) |
| (0.02) |
| - |
| 0.02 |
| - |
| - |
| Shares Basic | 20.2 | 17.2 | 17.1 | - | 15.0 | 15.0 | 15.0 | - | 14.5 | - | - |
| Shares Diluted | 20.2 | 17.2 | 17.1 | - | 15.0 | 15.0 | 15.0 | - | 14.5 | - | - |
| (4.0) |
| 0.1 |
| (0.2) |
| (0.2) |
| - |
| 0.4 |
| - |
| - |
| 8.6 |
| 7.2 |
| 3.2 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.1 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.0 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 11.7 | 9.1 | 3.9 |
| - |
| (0.0) |
| (0.0) |
| Pre-Tax Income | (7.6) | (4.4) | 1.4 |
| (8.1) |
| (4.4) |
| 1.0 |
| Net Income Attributable To Parent | (8.1) | (4.4) | 1.0 |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (8.1) | (4.4) | 1.0 |
| 15.3 |
| 14.5 |