Income Statement

AnnualQuarterly

(in millions of USD, except per-share data)	TTM	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2009	FY2008
Revenues
Revenues	-	-	-	-	-	-	0.0	0.0	-	-
Cost of Revenue	-	-	-	-	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-	-	-	-	-
Operating Expenses
Research & Development	-	0.0	0.0	0.0	0.0	0.0	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	0.0	0.0	0.0	-	-	0.0	0.0	-	-
Depreciation & Amortization	-	-	-	-	-	-	-	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	0.2	0.2	0.3	0.1	0.0	0.1	20.5	0.0	-	-
Operating Income
Operating Income	-	-	-	(0.1)	(0.0)	(0.1)	-	-	-	-
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-
Interest Expense	0.0	0.0	0.0	-	-	-	0.0	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	-	-	-	-	-	-	-	-	-	-
Pre-Tax Income	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	-	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	(0.2)	(0.2)	(1.7)	(0.1)	(0.0)	(0.1)	(20.5)	(0.0)	(0.0)	(0.0)
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-
Net Income	(0.2)	(0.2)	(1.7)	(0.1)	(13.8)	(0.1)	(20.5)	(0.0)	(0.0)	(0.0)
Net Income Attributable To Parent	(0.2)	(0.2)	(1.7)	(0.1)	(13.8)	(0.1)	(20.5)	(0.0)	(0.0)	(0.0)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(0.2)	(0.2)	(1.7)	(0.1)	(13.8)	(0.1)	(20.5)	(0.0)	(0.0)	(0.0)
Per Share
EPS Basic	-	-	-	-	-	-	-	-	-	-
EPS Diluted	-	-	-	-	-	-	-	-	-	-
Shares Basic	-	-	-	-	-	-	-	-	-	-
Shares Diluted	-	-	-	-	-	-	-	-	-	-
Supplementary Data
EBITDA	-	-	-	-	-	-	-	-	-	-
EBIT	-	-	-	(0.1)	(0.0)	(0.1)	-	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16	Q1 FY 16	Q4 FY 15	Q3 FY 15	Q2 FY 15	Q1 FY 15	Q4 FY 14	Q3 FY 14	Q2 FY 14	Q1 FY 14	Q4 FY 13	Q3 FY 13	Q2 FY 13	Q1 FY 13	Q4 FY 12	Q3 FY 12	Q2 FY 12	Q1 FY 12	Q3 FY 11	Q2 FY 11
Revenues
Revenues	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	0.0	0.0
Cost of Revenue	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gross Profit	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Expenses
Research & Development	0.0	-	-	-	0.0	-	-	-	0.0	-	-	-	0.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	0.0	0.0	-	-	0.0	0.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
General & Administrative	-	-	-	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
Depreciation & Amortization	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	0.0	0.0	0.0	0.1	0.0	0.1	0.1	0.1	0.1	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.1	0.0	0.0	0.0	(0.1)	20.6	0.0	0.0	0.0	0.0
Operating Income
Operating Income	-	-	-	-	-	-	(0.1)	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	0.0	0.0	0.0	(0.0)	0.0	-	0.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0.0	(0.0)	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pre-Tax Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax & Net
Income Tax Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	(0.0)	(0.0)	(0.1)	(0.1)	(0.0)	0.1	(1.6)	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.0)	(0.1)	(0.0)	(0.0)	(0.0)	0.1	(20.6)	(0.0)	(0.0)	0.0	0.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(0.0)	(0.0)	(0.1)	(0.1)	(0.0)	0.1	(1.6)	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	(3.5)	(10.2)	(0.0)	(0.0)	(20.7)	(0.0)	(0.0)	20.6	0.1	(20.6)	(0.1)	(0.0)	0.0	0.0
Net Income Attributable To Parent	(0.0)	(0.0)	(0.1)	(0.1)	(0.0)	0.1	(1.6)	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	(3.5)	(10.2)	(0.0)	(0.0)	(0.1)	(0.0)	(0.0)	(0.0)	0.1	(20.6)	(0.1)	(0.0)	0.0	0.0
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(0.0)	(0.0)	(0.1)	(0.1)	(0.0)	0.1	(1.6)	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	(3.5)	(10.2)	(0.0)	(0.0)	(0.1)	(0.0)	(0.0)	(0.0)	0.1	(20.6)	(0.1)	(0.0)	0.0	0.0
Per Share
EPS Basic	-	-	-	-	-	-	(0.06)	-	-	-	0.00	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Diluted	-	-	-	-	-	-	(0.02)	-	-	-	0.00	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Shares Basic	-	-	-	-	-	-	26.7	-	-	-	4.3	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Shares Diluted	-	-	-	-	-	-	84.9	-	-	-	19,071.9	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Supplementary Data
EBITDA	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBIT	-	-	-	-	-	-	(0.1)	(0.1)	(0.1)	(0.0)	(0.0)	(0.0)	(0.0)	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)

TTM

FY2017

FY2016

FY2015

FY2014

FY2013

FY2012

FY2011

FY2009

FY2008

Revenues

0.0

Cost of Revenue

Gross Profit

Operating Expenses

Research & Development

0.0

Selling General & Administrative

Selling & Marketing

General & Administrative

0.0

Depreciation & Amortization

Amortization of Intangibles

Other Operating Expenses

Total Operating Expenses

0.2

0.3

0.1

0.0

0.1

20.5

0.0

Operating Income

(0.1)

(0.0)

(0.1)

Non-Operating

Interest Income

Interest Expense

0.0

Income From Equity Investments

Other Non-Operating Income

Pre-Tax Income

Tax & Net

Income Tax Expense

Net Income From Continuing Ops

(0.2)

(1.7)

(0.1)

(0.0)

(0.1)

(20.5)

(0.0)

Net Income From Discontinued Ops

Net Income

(0.2)

(1.7)

(0.1)

(13.8)

(0.1)

(20.5)

(0.0)

Net Income Attributable To Parent

(0.2)

(1.7)

(0.1)

(13.8)

(0.1)

(20.5)

(0.0)

Less: Minority Interest

Less: Preferred Dividends

Net Income To Common Shareholders

(0.2)

(1.7)

(0.1)

(13.8)

(0.1)

(20.5)

(0.0)

Per Share

EPS Basic

EPS Diluted

Shares Basic

Shares Diluted

Supplementary Data

EBITDA

EBIT

(0.1)

(0.0)

(0.1)

(in millions of USD, except per-share data)

Q1 FY 18

Q4 FY 17

Q3 FY 17

Q2 FY 17

Q1 FY 17

Q4 FY 16

Q3 FY 16

Q2 FY 16

Q1 FY 16

Q4 FY 15

Q3 FY 15

Q2 FY 15

Q1 FY 15

Q4 FY 14

Q3 FY 14

Q2 FY 14

Q1 FY 14

Q4 FY 13

Q3 FY 13

Q2 FY 13

Q1 FY 13

Q4 FY 12

Q3 FY 12

Q2 FY 12

Q1 FY 12

Q3 FY 11

Q2 FY 11

Revenues

0.0

Cost of Revenue

Gross Profit

Operating Expenses

Research & Development

0.0

Selling General & Administrative

0.0

Selling & Marketing

General & Administrative

0.0

(0.0)

0.0

Depreciation & Amortization

Amortization of Intangibles

Other Operating Expenses

Total Operating Expenses

0.0

0.1

0.0

0.1

0.0

0.1

0.0

(0.1)

20.6

0.0

Operating Income

(0.1)

(0.0)

Non-Operating

Interest Income

Interest Expense

0.0

(0.0)

0.0

(0.0)

Income From Equity Investments

Other Non-Operating Income

Pre-Tax Income

Tax & Net

Income Tax Expense

Net Income From Continuing Ops

(0.0)

(0.1)

(0.0)

0.1

(1.6)

(0.1)

(0.0)

(0.1)

(0.0)

0.1

(20.6)

(0.0)

0.0

Net Income From Discontinued Ops

Net Income

(0.0)

(0.1)

(0.0)

0.1

(1.6)

(0.1)

(0.0)

(3.5)

(10.2)

(0.0)

(20.7)

(0.0)

20.6

0.1

(20.6)

(0.1)

(0.0)

0.0

Net Income Attributable To Parent

(0.0)

(0.1)

(0.0)

0.1

(1.6)

(0.1)

(0.0)

(3.5)

(10.2)

(0.0)

(0.1)

(0.0)

0.1

(20.6)

(0.1)

(0.0)

0.0

Less: Minority Interest

Less: Preferred Dividends

Net Income To Common Shareholders

(0.0)

(0.1)

(0.0)

0.1

(1.6)

(0.1)

(0.0)

(3.5)

(10.2)

(0.0)

(0.1)

(0.0)

0.1

(20.6)

(0.1)

(0.0)

0.0

Per Share

EPS Basic

(0.06)

0.00

EPS Diluted

(0.02)

0.00

Shares Basic

26.7

4.3

Shares Diluted

84.9

19,071.9

Supplementary Data

EBITDA

EBIT

(0.1)

(0.0)