| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 2.3 | 0.9 | 1.6 | 4.0 | 4.5 | (0.9) | 1.4 | 6.8 | 4.9 | 11.3 | 7.3 | 5.3 | 0.0 | 12.4 | 0.7 | 1.1 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 8.8 | 11.0 | 12.1 | 23.9 | 14.1 | 3.8 | 1.2 | 0.5 | 4.8 | 0.0 |
| Cost of Revenue | 8.6 | 10.9 | 11.9 | 23.7 | 13.8 | 3.8 | 0.5 | 0.1 | 2.0 | 0.0 |
| Gross Profit | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | 0.1 | 0.6 | 0.4 | 2.8 | 0.0 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | - | - | - | (4.4) | 0.0 | 0.0 | (0.7) | (1.4) | 2.5 | (0.0) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.3 | 0.3 | 0.2 | 0.0 | (0.0) | 0.0 | (0.0) | (0.1) | 0.7 | 0.0 |
| Net Income From Continuing Ops | (3.5) | (2.5) | (4.3) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.27) | (0.21) | (0.34) | (0.42) | (0.61) | (1.57) | (0.05) | (0.10) | 0.18 | (0.00) |
| EPS Diluted | (0.27) | (0.21) | (0.34) | (0.42) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | - | (4.2) | 0.1 | 0.0 | (0.6) | (1.3) | 2.5 | (0.0) |
| EBIT | - | - | - | (4.4) | 0.0 | |||||
| 0.0 |
| 1.0 |
| 0.0 |
| 1.3 |
| 1.6 |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.7 |
| (0.6) |
| 1.0 |
| 0.0 |
| 0.0 |
| 4.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | 2.2 | 0.9 | 1.6 | 3.9 | 4.5 | (1.0) | 1.3 | 6.7 | 4.8 | 7.4 | 7.2 | 5.3 | 3.8 | 9.3 | 0.6 | 1.0 | 2.9 | 1.3 | 0.1 | 1.2 | 1.2 | 0.0 | 0.0 | 0.2 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 3.9 | 0.1 | 0.0 | (3.8) | 3.1 | 0.0 | 0.0 | (2.9) | (0.3) | (0.1) | 0.1 | 0.3 | (0.0) | 0.0 | 0.3 | 0.4 | (0.6) | 1.0 | 0.0 | 0.0 | 2.8 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | 0.6 | 1.1 | 0.9 | 0.2 | 0.3 | 1.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.3 | 0.4 | 1.1 | 0.6 | 0.9 | 0.4 | 0.9 | ||||||||||||||||
| Depreciation & Amortization | 0.0 | (0.0) | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | |||||||||||||||||
| Amortization of Intangibles | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 0.6 | 1.2 | 0.9 | 0.2 | 0.3 | 3.9 | 0.3 | 0.4 | 0.5 | 2.8 | 0.3 | 0.4 | 1.1 | 0.6 | 0.9 | 0.4 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | - | - | (0.8) | (0.2) | (0.3) | - | (0.3) | (0.3) | (0.4) | (2.8) | (0.3) | (0.3) | (1.0) | 2.0 | (0.8) | (0.4) | (0.8) | 0.4 | (0.3) | (0.3) | 0.1 | (0.3) | (0.6) | 0.0 | 0.2 | (0.9) | (0.1) | (0.2) | (0.2) | 2.6 | (0.1) | (0.0) | (0.0) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | (0.7) | 1.0 | (0.7) | (0.2) | 0.0 | 0.1 | (0.0) | 0.4 | 0.2 | 0.3 | (0.0) | (0.0) | (0.0) | 0.4 | 0.0 | 0.0 | 0.0 | ||||||||||||||||
| Pre-Tax Income | (1.3) | (0.1) | (1.5) | (0.4) | (0.3) | (3.6) | (0.3) | 0.1 | (0.2) | (2.5) | (0.3) | (0.3) | (1.0) | (0.1) | (0.8) | (0.4) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | (0.0) | (0.0) | 0.1 | 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) | 0.1 | (0.0) | 0.0 | 0.0 | (0.1) | (0.0) | (0.0) | 0.7 | (0.0) | (0.0) | (0.0) |
| Net Income From Continuing Ops | (1.3) | (0.2) | (1.5) | (0.5) | (0.3) | (3.7) | (0.3) | 0.1 | (0.3) | (2.6) | (0.3) | (0.3) | (1.0) | (0.1) | (0.8) | (0.4) | (0.8) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | (0.1) | 0.0 | - | ||||||||||||||||
| Net Income | (1.3) | (0.6) | (1.5) | (0.5) | (0.3) | (1.8) | (0.3) | 0.1 | (0.3) | (2.6) | (0.3) | (0.3) | (1.0) | (2.7) | (0.9) | (0.4) | (0.8) | ||||||||||||||||
| Net Income Attributable To Parent | (1.3) | (0.6) | (1.5) | (0.5) | (0.2) | (4.0) | (0.3) | 0.1 | (0.3) | (2.5) | (0.3) | (0.3) | (1.0) | (2.8) | (0.9) | (0.4) | |||||||||||||||||
| Less: Minority Interest | 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 | 0.0 | 0.0 | 0.0 | ||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (1.3) | (0.8) | (1.5) | (0.5) | (0.2) | (4.0) | (0.3) | 0.1 | (0.3) | (2.6) | (0.3) | (0.3) | (1.0) | (2.8) | (0.9) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (0.09) | - | (0.10) | (0.03) | (0.02) | - | (0.02) | 0.01 | (0.02) | - | (0.03) | (0.03) | (0.11) | - | (0.11) | (0.05) | (0.11) | - | (0.04) | (0.03) | 0.01 | - | (0.05) | 0.00 | 0.02 | - | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.00) | (0.00) |
| EPS Diluted | (0.09) | - | (0.10) | (0.03) | (0.02) | - | (0.02) | 0.01 | (0.02) | - | (0.03) | (0.03) | (0.11) | - | (0.11) | (0.05) | (0.11) | - | |||||||||||||||
| Shares Basic | 14.7 | - | 14.4 | 14.3 | 14.2 | - | 13.6 | 13.5 | 12.0 | - | 10.0 | 9.5 | 9.3 | - | 8.1 | 7.1 | 7.1 | - | |||||||||||||||
| Shares Diluted | 14.7 | - | 14.4 | 14.3 | 14.2 | - | 13.6 | 13.5 | 12.0 | - | 10.0 | 9.5 | 9.3 | - | 8.1 | 7.1 | 7.1 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | - | - | (0.8) | (0.0) | (0.2) | - | (0.2) | (0.3) | (0.3) | (2.8) | (0.2) | (0.3) | (0.9) | 2.1 | (0.8) | (0.4) | (0.8) | 0.4 | (0.3) | (0.3) | 0.1 | (0.3) | (0.6) | 0.0 | 0.2 | (0.9) | (0.1) | (0.2) | (0.1) | 2.6 | (0.1) | (0.0) | (0.0) |
| EBIT | - | - | (0.8) | (0.2) | (0.3) | - | (0.3) | (0.3) | (0.4) | (2.8) | (0.3) | (0.3) | (1.0) | 2.0 | (0.8) | (0.4) | (0.8) | 0.4 | (0.3) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.8 | 2.6 | 2.4 | 2.3 | 2.8 | 10.2 | 1.3 | 1.7 | 0.3 | 0.0 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.9 | 2.6 | 5.0 | 4.6 | 2.8 | 10.2 | 1.3 | 1.7 | 0.3 | 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.5) | 0.2 | 0.7 | 0.3 | 0.4 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 |
| Pre-Tax Income | (3.3) | (2.3) | (4.1) | (4.1) | (2.1) | 0.0 | (0.7) | (1.4) | 2.5 | (0.0) |
| (4.2) |
| (2.1) |
| (10.1) |
| (0.6) |
| (1.3) |
| 1.9 |
| (0.0) |
| Net Income From Discontinued Ops | - | (0.4) | (0.2) | 0.0 | (2.7) | 0.5 | - | - | - | - |
| Net Income | (3.9) | (2.9) | (2.4) | (4.2) | (4.7) | (9.6) | (0.6) | (1.3) | 1.9 | (0.0) |
| Net Income Attributable To Parent | (3.9) | (2.9) | (4.5) | (4.1) | (4.8) | (9.6) | (0.6) | (1.3) | 1.8 | (0.0) |
| Less: Minority Interest | - | - | (0.0) | (0.1) | 0.1 | 0.0 | (0.0) | (0.1) | 0.1 | (0.0) |
| Less: Preferred Dividends | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Net Income To Common Shareholders | (4.0) | (3.0) | (4.5) | (4.1) | (4.8) | (9.6) | (0.6) | (1.3) | 1.8 | (0.0) |
| (0.61) |
| (1.57) |
| (0.05) |
| (0.10) |
| 0.18 |
| (0.00) |
| Shares Basic | 14.7 | 14.3 | 13.2 | 9.8 | 7.9 | 6.1 | 11.8 | 12.4 | 10.0 | 10.0 |
| Shares Diluted | 14.7 | 14.3 | 13.2 | 9.8 | 7.9 | 6.1 | 11.8 | 12.4 | 10.0 | 10.0 |
| 0.0 |
| (0.7) |
| (1.4) |
| 2.5 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.3 |
| 0.2 |
| 1.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 9.4 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.3 |
| 0.2 |
| 1.5 |
| (0.1) |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 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 |
| - |
| - |
| (0.8) |
| 0.4 |
| (0.3) |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.6) |
| 0.0 |
| 0.2 |
| (0.9) |
| (0.1) |
| (0.2) |
| (0.2) |
| 2.7 |
| (0.1) |
| (0.0) |
| (0.0) |
| (9.6) |
| (0.3) |
| (0.3) |
| 0.0 |
| (0.2) |
| (0.7) |
| 0.0 |
| 0.2 |
| (0.9) |
| (0.1) |
| (0.1) |
| (0.2) |
| 2.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.1) |
| (0.3) |
| (0.3) |
| 0.0 |
| (0.2) |
| (0.7) |
| 0.0 |
| 0.2 |
| (0.9) |
| (0.1) |
| (0.1) |
| (0.2) |
| 2.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.8) |
| (9.1) |
| (0.3) |
| (0.3) |
| 0.0 |
| (0.2) |
| (0.7) |
| 0.0 |
| 0.2 |
| (0.9) |
| (0.1) |
| (0.1) |
| (0.2) |
| 1.9 |
| (0.1) |
| (0.0) |
| (0.0) |
| 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 |
| 0.0 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.8) |
| (9.1) |
| (0.3) |
| (0.3) |
| 0.0 |
| (0.2) |
| (0.7) |
| 0.0 |
| 0.2 |
| (0.9) |
| (0.1) |
| (0.1) |
| (0.2) |
| 1.9 |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.04) |
| (0.03) |
| 0.00 |
| - |
| (0.05) |
| 0.00 |
| 0.01 |
| - |
| (0.01) |
| (0.01) |
| (0.01) |
| - |
| (0.01) |
| (0.00) |
| (0.00) |
| 6.1 |
| 9.1 |
| 9.1 |
| - |
| 13.2 |
| 13.2 |
| 12.4 |
| - |
| 12.4 |
| 12.4 |
| 12.3 |
| - |
| 10.0 |
| 10.0 |
| 10.0 |
| 6.1 |
| 9.1 |
| 13.8 |
| - |
| 17.8 |
| 17.7 |
| 17.7 |
| - |
| 17.5 |
| 12.4 |
| 13.2 |
| - |
| 10.0 |
| 10.0 |
| 10.0 |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.6) |
| 0.0 |
| 0.2 |
| (0.9) |
| (0.1) |
| (0.2) |
| (0.2) |
| 2.6 |
| (0.1) |
| (0.0) |
| (0.0) |