| (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 | Q3 FY 22 | Q2 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 1.0 | 2.3 | 2.6 | 2.1 | 1.2 | 1.1 | 1.2 | 0.8 | 0.4 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 |
| Cost of Revenue | 0.4 | 1.7 | 0.8 | 0.7 | 0.4 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 0.6 | 0.6 | 1.7 | 1.4 | 0.9 | 0.8 | 0.8 | 0.5 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||||||
| Research & Development | 0.3 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Operating Income | |||||||||||||||
| Operating Income | (2.6) | (2.6) | (1.5) | (1.5) | (2.0) | (1.4) | (1.1) | (1.2) | (1.3) | (1.9) | (1.2) | (0.7) | (0.9) | (0.5) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | (0.58) | - | (0.34) | (0.34) | (0.55) | - | (21.79) | (0.79) | (24.52) | - | (0.94) | (0.62) | (0.08) | (0.05) | 0.21 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | (2.5) | (2.5) | (1.4) | (1.4) | (1.9) | (1.4) | (1.0) | (1.2) | (1.2) | - | - | - | (0.9) | - | - |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 7.9 | 8.1 | 3.4 | 0.3 | 0.2 |
| Cost of Revenue | 3.6 | 3.6 | 1.2 | 0.2 | 0.1 |
| Gross Profit | 4.3 | 4.6 | 2.3 | 0.1 | 0.1 |
| Operating Expenses | |||||
| Research & Development | 0.8 | 0.8 | 0.7 | 0.3 | 0.1 |
| Selling General & Administrative | 11.7 | 11.3 | 6.5 | 4.5 | 2.9 |
| Selling & Marketing | 6.3 | ||||
| Operating Income | |||||
| Operating Income | (8.2) | (7.5) | (5.0) | (4.6) | (2.9) |
| Non-Operating | |||||
| Interest Income | - | 0.1 | 0.2 | 0.0 | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | - | - |
| Net Income From Continuing Ops | (8.2) | (6.0) | (11.8) | (4.6) | (3.5) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (1.78) | (1.63) | (178.33) | (113.38) | (0.34) |
| EPS Diluted | (1.78) | (1.63) | (178.33) | (113.38) | (0.34) |
| Shares Basic | 4.6 | 3.7 | |||
| Supplementary Data | |||||
| EBITDA | (7.9) | (7.2) | (4.8) | (4.6) | (2.9) |
| EBIT | (8.2) | (7.5) | (5.0) | (4.6) | (2.9) |
| Selling General & Administrative | 2.9 | 3.0 | 3.1 | 2.8 | 2.5 | 2.1 | 1.7 | 1.5 | 1.3 | 1.7 | 1.2 | 0.6 | 0.9 | 0.5 | 1.7 |
| Selling & Marketing | 1.2 | 1.5 | 1.8 | 1.8 | 1.3 | 1.3 | 1.0 | 0.8 | 0.4 | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | - | - | - | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1.2 | 1.0 | 1.0 | 0.8 | 1.2 | 0.4 | 0.6 | 0.5 | 0.6 | - | - | - | - | - | - |
| Total Operating Expenses | 3.2 | 3.1 | 3.2 | 2.9 | 2.8 | 2.2 | 1.9 | 1.7 | 1.5 | 1.9 | 1.2 | 0.7 | 0.9 | 0.6 | 1.7 |
| (1.7) |
| Interest Expense |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | (0.0) | - | (0.0) | (0.6) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops |
| (2.7) |
| (2.4) |
| (1.6) |
| (1.5) |
| (0.5) |
| (8.3) |
| (1.1) |
| (1.2) |
| (1.2) |
| (1.8) |
| (1.2) |
| (0.7) |
| (0.9) |
| (0.5) |
| (2.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.7) | (2.4) | (1.6) | (1.5) | (0.5) | (8.3) | (1.1) | (1.2) | (1.2) | (1.8) | (1.2) | (0.7) | (0.9) | (0.5) | (2.3) |
| Net Income Attributable To Parent | (2.7) | (2.4) | (1.6) | (1.5) | (0.5) | (8.3) | (1.1) | (1.2) | (1.2) | (1.8) | (1.2) | (0.7) | (0.9) | (0.5) | (2.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.7) | (2.4) | (1.6) | (1.5) | (0.5) | (8.3) | (1.1) | (1.2) | (1.2) | (1.8) | (1.2) | (0.7) | (0.9) | (0.5) | (2.3) |
| (0.58) |
| - |
| (0.34) |
| (0.34) |
| (0.55) |
| - |
| (21.79) |
| (0.79) |
| (24.52) |
| - |
| (0.94) |
| (0.62) |
| (0.08) |
| (0.05) |
| 0.21 |
| Shares Basic | 4.6 | - | 4.6 | 4.5 | 1.0 | - | 0.0 | 1.5 | 0.0 | - | 1.3 | 1.1 | 10.8 | 10.8 | 10.8 |
| Shares Diluted | 4.6 | - | 4.6 | 4.5 | 1.0 | - | 0.0 | 1.5 | 0.0 | - | 1.3 | 1.1 | 10.8 | 10.8 | 10.8 |
| (2.6) |
| (2.6) |
| (1.5) |
| (1.5) |
| (2.0) |
| (1.4) |
| (1.1) |
| (1.2) |
| (1.3) |
| (1.9) |
| (1.2) |
| (0.7) |
| (0.9) |
| (0.5) |
| (1.7) |
| 6.4 |
| 3.4 |
| 0.9 |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | 4.0 | 3.9 | 2.1 | 1.6 | - |
| Total Operating Expenses | 12.5 | 12.1 | 7.3 | 4.8 | 2.9 |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Net Income | (8.2) | (6.0) | (11.8) | (4.6) | (3.5) |
| Net Income Attributable To Parent | (8.2) | (6.0) | (11.8) | (4.6) | (3.5) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (8.2) | (6.0) | (11.8) | (4.6) | (3.5) |
| 0.1 |
| 0.0 |
| 10.4 |
| Shares Diluted | 4.6 | 3.7 | 0.1 | 0.0 | 10.4 |