| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2.4 | 3.3 | 2.6 | 2.0 | 1.5 | 1.5 | 1.8 | 2.0 | 3.0 | 2.8 | 2.2 | 1.3 | 0.7 | 2.5 | 0.7 | 0.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 10.3 | 9.4 | 8.3 | 7.0 | 4.5 | 0.1 | 0.1 | 0.1 | - | - | - | - | - |
| Cost of Revenue | 6.8 | 6.4 | 4.9 | 4.3 | 3.8 | - | 0.0 | - | - | - | - | - | - |
| Gross Profit | 3.5 | 3.0 | 3.3 | 2.7 | 0.6 | - | 0.1 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | 0.8 | 0.6 | 0.4 | 1.0 | 1.7 | 4.2 | 1.5 | 1.5 | 1.1 | 0.8 | 0.7 | 0.3 | 0.1 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (6.1) | (5.7) | (3.9) | (6.7) | (8.1) | (10.6) | (6.1) | (6.0) | (5.2) | (5.6) | (2.6) | (1.9) | (0.7) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | (0.3) | (0.0) | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (6.3) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (1.31) | (1.87) | (4.39) | (20.40) | (7.47) | (17.75) | (1.11) | (2.75) | (3.03) | - | - | - | - |
| EPS Diluted | (1.31) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | (5.7) | (3.9) | (6.7) | (8.1) | (10.5) | (6.1) | (6.0) | (5.1) | (5.6) | (2.6) | (1.9) | (0.7) |
| EBIT | (6.1) | ||||||||||||
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 1.5 | 2.9 | 1.6 | 0.9 | 1.1 | 1.1 | 1.0 | 1.0 | 1.8 | 1.6 | 0.8 | 0.8 | 1.1 | 2.2 | 0.9 | 0.5 | 0.3 | - | - | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 0.9 | 0.4 | 1.0 | 1.1 | 0.4 | 0.4 | 0.8 | 1.0 | 1.2 | 1.3 | 1.4 | 0.5 | (0.4) | 0.3 | (0.2) | 0.3 | 0.2 | - | - | - | - | - | 0.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 3.0 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 0.9 | 0.9 | 1.2 | 0.5 | 0.6 | 0.4 | 0.7 | 0.8 | 1.1 | 1.3 | 1.0 | 1.0 | 0.7 | 0.6 | 0.7 | 0.9 | 1.0 | |||||||||||||||||||||||
| General & Administrative | 1.2 | 2.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.6 | 0.9 | 1.0 | 0.8 | 1.3 | 0.9 | 1.0 | 1.5 | 0.8 | 0.7 | 0.9 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2.3 | 3.2 | 2.4 | 1.7 | 1.5 | 1.0 | 2.1 | 1.9 | 2.3 | 2.9 | 2.5 | 2.1 | 2.1 | 2.7 | 1.8 | 2.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (1.4) | (2.7) | (1.4) | (0.6) | (1.1) | (0.7) | (1.3) | (0.9) | (1.1) | (1.6) | (1.1) | (1.6) | (2.5) | (2.4) | (2.0) | (1.7) | (2.1) | (2.7) | (2.0) | (4.3) | (1.5) | (1.7) | (1.6) | (1.3) | (1.5) | (1.6) | (1.6) | (1.6) | (1.3) | (1.3) | (1.1) | (1.0) | (1.9) | (2.3) | (0.8) | (1.4) | (1.1) | (0.7) | (0.6) | (0.8) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.1) | - | 0.0 | 0.1 | - | (0.0) | 0.0 | (0.1) | 0.1 | 0.2 | 0.0 | 0.0 | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | (1.5) | (3.0) | (1.3) | (0.5) | (1.1) | (0.7) | (1.3) | (1.0) | (1.0) | (1.4) | (1.1) | (1.5) | (2.7) | (2.4) | (2.0) | (1.7) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | (0.1) | 0.0 | (0.2) | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.5) | (3.0) | (1.3) | (0.5) | (1.1) | (0.7) | (1.3) | (1.0) | (1.0) | (1.5) | (1.1) | (1.3) | (2.5) | (6.6) | (2.0) | (1.7) | 2.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1.5) | (3.0) | (1.3) | (0.5) | (1.1) | (0.7) | (1.3) | (1.0) | (1.0) | (1.5) | (1.1) | (1.3) | (2.5) | (6.6) | (2.0) | (1.7) | 2.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1.5) | (3.0) | (1.3) | (0.5) | (1.1) | (0.7) | (1.3) | (1.0) | (1.0) | (1.3) | (1.1) | (1.3) | (2.7) | (2.4) | (2.0) | (1.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1.5) | (3.0) | (1.3) | (0.5) | (1.1) | (0.7) | (1.3) | (1.0) | (1.0) | (1.3) | (1.1) | (1.3) | (2.7) | (2.4) | (2.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.31) | - | (0.40) | (0.15) | (0.51) | - | (1.25) | (1.28) | (1.88) | - | (3.52) | (4.24) | (13.42) | - | (2.00) | 1.68 | (2.25) | - | (0.13) | (0.33) | (0.16) | - | - | - | - | - | - | (0.05) | - | - | - | 0.05 | - | - | - | (0.07) | (0.08) | - | (0.04) | (0.23) |
| EPS Diluted | (0.31) | - | (0.40) | (0.15) | (0.51) | - | (1.25) | (1.28) | (1.88) | - | (3.52) | (4.24) | (13.42) | - | (2.00) | 1.68 | - | - | ||||||||||||||||||||||
| Shares Basic | 4.8 | - | 3.3 | 3.1 | 2.1 | - | 1.0 | 0.8 | 0.5 | - | 0.3 | 0.3 | 0.2 | - | 1.0 | 1.0 | 0.5 | - | ||||||||||||||||||||||
| Shares Diluted | 4.8 | - | 3.3 | 3.1 | 2.1 | - | 1.0 | 0.8 | 0.5 | - | 0.3 | 0.3 | 0.2 | - | 1.0 | 1.0 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (1.4) | - | - | - | (1.1) | - | - | - | (1.1) | - | - | - | (2.5) | - | - | - | (2.1) | - | - | - | (1.5) | - | - | - | (1.5) | - | - | - | (1.2) | - | - | (0.9) | (1.9) | (2.3) | (0.8) | (1.4) | (1.1) | (0.7) | (0.6) | (0.7) |
| EBIT | (1.4) | (2.7) | (1.4) | (0.6) | (1.1) | (0.7) | (1.3) | (0.9) | (1.1) | (1.6) | (1.1) | (1.6) | (2.5) | (2.4) | (2.0) | (1.7) | (2.1) | (2.7) | (2.0) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 3.5 | 3.2 | 3.1 | 3.9 | 3.1 | 2.3 | 2.2 | 1.9 | 0.9 | - | - | - | - |
| General & Administrative | 5.2 | 4.8 | 3.4 | 4.0 | 3.9 | 4.1 | 2.6 | 2.6 | 3.2 | - | - | - | - |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.3 | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 9.6 | 8.7 | 7.3 | 9.5 | 8.7 | 10.7 | 6.3 | 6.0 | 5.2 | 5.6 | 2.6 | 1.9 | 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (0.1) | (0.1) | 0.1 | (0.2) | 0.1 | (0.0) | - | - | - | - | - | 0.2 |
| Pre-Tax Income | (6.3) | (5.9) | (4.0) | (6.7) | (8.3) | (10.5) | 6.2 | (5.5) | - | - | - | - | - |
| (5.9) |
| (4.0) |
| (6.4) |
| (8.1) |
| (10.5) |
| (6.2) |
| (5.5) |
| (6.0) |
| (5.4) |
| (4.3) |
| (3.4) |
| (0.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (6.3) | (5.9) | (4.0) | (6.4) | (8.1) | (10.5) | (6.2) | (5.5) | (6.0) | (5.4) | (4.3) | (3.4) | (0.5) |
| Net Income Attributable To Parent | (6.3) | (5.9) | (4.0) | (6.4) | (8.3) | (10.5) | (6.2) | (5.5) | (6.0) | (5.4) | (4.3) | (3.4) | (0.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.3) | (5.9) | (4.0) | (6.4) | (8.3) | (10.5) | (6.2) | (5.5) | (6.0) | (5.4) | (4.3) | (3.4) | (0.5) |
| (1.87) |
| (4.39) |
| (20.40) |
| (7.47) |
| - |
| (1.11) |
| (3.12) |
| (3.03) |
| - |
| - |
| - |
| - |
| Shares Basic | 4.8 | 3.1 | 0.9 | 0.3 | 1.1 | 0.4 | - | - | 29.1 | 17.9 | - | - | - |
| Shares Diluted | 4.8 | 3.1 | 0.9 | 0.3 | 1.1 | - | - | - | - | - | - | - | - |
| (5.7) |
| (3.9) |
| (6.7) |
| (8.1) |
| (10.6) |
| (6.1) |
| (6.0) |
| (5.2) |
| (5.6) |
| (2.6) |
| (1.9) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.1 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.7 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.8 |
| 2.1 |
| 4.3 |
| 1.5 |
| 4.7 |
| 1.7 |
| 1.4 |
| (1.5) |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.3 |
| 1.3 |
| 1.1 |
| 1.0 |
| 1.9 |
| 2.3 |
| 0.8 |
| 1.4 |
| 1.1 |
| 0.7 |
| 0.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.1 |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| (2.0) |
| (4.3) |
| (1.5) |
| (1.7) |
| (1.7) |
| (1.3) |
| (1.5) |
| (1.3) |
| (1.4) |
| (1.4) |
| (1.5) |
| (0.6) |
| (1.6) |
| 1.6 |
| (5.4) |
| (1.9) |
| (0.8) |
| (1.3) |
| (1.4) |
| (0.6) |
| (0.7) |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| (2.0) |
| (4.3) |
| (1.5) |
| (1.7) |
| (1.7) |
| (1.3) |
| (1.5) |
| (1.3) |
| (1.4) |
| (1.4) |
| (1.5) |
| (0.6) |
| (1.6) |
| 1.6 |
| (5.4) |
| (1.9) |
| (0.8) |
| (1.3) |
| (1.4) |
| (0.6) |
| (0.7) |
| (3.5) |
| (2.2) |
| (2.7) |
| (2.0) |
| (4.3) |
| (1.5) |
| (1.7) |
| (1.7) |
| (1.3) |
| (1.5) |
| (1.3) |
| (1.4) |
| (1.4) |
| (1.5) |
| (0.6) |
| (1.6) |
| 1.6 |
| (5.4) |
| (1.9) |
| (0.8) |
| (1.3) |
| (1.4) |
| (0.2) |
| (0.7) |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| (2.2) |
| (2.7) |
| (2.0) |
| (4.3) |
| (1.5) |
| (1.7) |
| (1.7) |
| (1.3) |
| (1.5) |
| (1.3) |
| (1.4) |
| (1.4) |
| (1.5) |
| (0.6) |
| (1.6) |
| 1.6 |
| (5.4) |
| (1.9) |
| (0.8) |
| (1.3) |
| (1.4) |
| (0.2) |
| (0.7) |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.05) |
| - |
| - |
| - |
| 0.02 |
| - |
| - |
| - |
| (0.07) |
| (0.08) |
| - |
| (0.04) |
| (0.23) |
| 15.0 |
| 13.3 |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 29.9 |
| - |
| 29.7 |
| 29.5 |
| 27.4 |
| - |
| 17.6 |
| 17.6 |
| 17.5 |
| - |
| 16,584.4 |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| 17.6 |
| 17.5 |
| - |
| 16,584.4 |
| 15.3 |
| (4.3) |
| (1.5) |
| (1.7) |
| (1.6) |
| (1.3) |
| (1.5) |
| (1.6) |
| (1.6) |
| (1.6) |
| (1.3) |
| (1.3) |
| (1.1) |
| (1.0) |
| (1.9) |
| (2.3) |
| (0.8) |
| (1.4) |
| (1.1) |
| (0.7) |
| (0.6) |
| (0.8) |