| (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 | 2.7 | 2.8 | 2.9 | 2.9 | 2.8 | 3.0 | 2.9 | 1.4 | 1.3 | 1.1 | 1.2 | 1.2 | 0.6 | 0.5 | 0.6 | 0.6 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 11.3 | 11.4 | 8.7 | 4.1 | 2.0 | 1.6 | 0.7 | 0.7 | 2.2 |
| Cost of Revenue | 6.9 | 6.9 | 5.9 | 3.7 | 1.8 | 1.5 | 1.0 | 0.9 | 1.7 |
| Gross Profit | 4.4 | 4.5 | 2.7 | 0.4 | 0.3 | 0.0 | (0.3) | (0.1) | 0.5 |
| Operating Expenses | |||||||||
| Research & Development | - | 0.0 | 0.1 | 0.1 | 0.4 | 0.0 | - | - | - |
| Selling General & Administrative | 7.9 | 7.9 | 6.2 | 3.7 | |||||
| Operating Income | |||||||||
| Operating Income | (3.5) | (3.4) | (3.6) | (3.5) | (3.3) | (2.6) | (2.3) | (1.9) | (1.9) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 0.0 | 0.1 | 0.0 | 1.3 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (3.1) | (2.9) | (3.5) | (3.2) | |||||
| Per Share | |||||||||
| EPS Basic | (0.39) | (0.38) | (0.50) | (0.56) | (0.85) | (1.45) | (1.05) | (0.14) | (0.38) |
| EPS Diluted | (0.39) | (0.38) | (0.50) | (0.56) | (0.85) | ||||
| Supplementary Data | |||||||||
| EBITDA | - | (2.9) | (3.1) | (3.3) | (3.2) | (2.5) | (2.2) | (1.9) | (1.6) |
| EBIT | (3.5) | (3.4) | (3.6) | (3.5) | (3.3) | ||||
| 0.4 |
| 0.5 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| 0.3 |
| 0.9 |
| - |
| Cost of Revenue | 1.6 | 2.0 | 1.7 | 1.6 | 1.6 | 1.9 | 1.8 | 1.1 | 1.1 | 1.2 | 0.9 | 1.0 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.4 | 0.6 | - |
| Gross Profit | 1.1 | 0.8 | 1.2 | 1.3 | 1.2 | 1.1 | 1.2 | 0.3 | 0.2 | (0.1) | 0.3 | 0.2 | (0.1) | 0.0 | 0.1 | 0.1 | (0.0) | 0.1 | (0.1) | 0.0 | (0.0) | (0.2) | (0.0) | (0.1) | 0.1 | (0.0) | 0.1 | (0.1) | (0.1) | - | (0.0) | 0.3 | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | - | - | 0.0 | - | 0.0 | - | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 2.0 | 2.0 | 2.0 | 1.9 | 2.0 | 2.0 | 1.9 | 1.3 | 1.0 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 1.0 | 0.7 | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | |||||||||||||||||
| Amortization of Intangibles | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 2.0 | 2.0 | 2.0 | 1.9 | 2.0 | 2.0 | 1.9 | 1.3 | 1.0 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 1.2 | 0.8 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (1.0) | (1.2) | (0.7) | (0.6) | (0.8) | (0.8) | (0.8) | (1.1) | (0.9) | (1.2) | (0.6) | (0.8) | (0.9) | (0.8) | (1.0) | (0.7) | (0.8) | (0.9) | (0.6) | (0.6) | (0.5) | (0.7) | (0.5) | (0.5) | (0.5) | (0.3) | 0.1 | (1.1) | (0.6) | - | - | (0.3) | - |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.2 | 0.3 | - | - | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | 0.1 | 0.3 | 0.1 | (0.0) | 0.1 | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | (0.2) | (0.3) | (1.0) | ||||||||||||||||
| Pre-Tax Income | (0.9) | (0.9) | (0.6) | (0.6) | (0.7) | (0.8) | (0.8) | (1.0) | (0.9) | (1.2) | (0.6) | (0.6) | (0.8) | (0.6) | (1.2) | (1.0) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | - |
| Net Income From Continuing Ops | (0.9) | (0.9) | (0.6) | (0.6) | (0.7) | (0.8) | (0.8) | (1.0) | (0.9) | (1.2) | (0.6) | (0.6) | (0.8) | (0.6) | (1.2) | (1.0) | (1.8) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (0.9) | (0.9) | (0.6) | (0.6) | (0.7) | (0.8) | (0.8) | (1.0) | (0.9) | (1.2) | (0.6) | (0.6) | (0.8) | (0.6) | (1.2) | (1.0) | (1.8) | ||||||||||||||||
| Net Income Attributable To Parent | (0.9) | (1.0) | (0.7) | (0.7) | (0.7) | (0.9) | (0.7) | (0.9) | (0.9) | (1.1) | (0.6) | (0.7) | (0.8) | (0.6) | (1.2) | (1.0) | |||||||||||||||||
| Less: Minority Interest | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | 0.1 | 0.0 | - | - | - | - | ||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (0.9) | (1.0) | (0.7) | (0.7) | (0.7) | (0.9) | (0.7) | (0.9) | (0.9) | (1.1) | (0.6) | (0.7) | (0.8) | (0.6) | (1.2) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (0.11) | - | (0.08) | (0.09) | (0.09) | - | (0.11) | (0.14) | (0.14) | - | (0.10) | (0.12) | (0.15) | - | (0.22) | (0.19) | (0.33) | - | (0.38) | (0.28) | (0.25) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.21) | (0.12) | - | (0.15) | - | - |
| EPS Diluted | (0.11) | - | (0.08) | (0.09) | (0.09) | - | (0.11) | (0.14) | (0.14) | - | (0.10) | (0.12) | (0.15) | - | (0.22) | (0.19) | (0.33) | - | |||||||||||||||
| Shares Basic | 8.2 | - | 8.0 | 7.7 | 7.6 | - | 6.6 | 6.3 | 6.0 | - | 5.7 | 5.7 | 5.6 | - | 5.6 | 5,572.2 | 5,572.2 | - | |||||||||||||||
| Shares Diluted | 8.2 | - | 8.0 | 7.7 | 7.6 | - | 6.6 | 6.3 | 6.0 | - | 5.7 | 5.7 | 5.6 | - | 5.6 | 5,572.2 | 5,572.2 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | (0.9) | - | - | - | (0.7) | - | - | - | (0.8) | - | - | - | (0.9) | - | - | - | (0.8) | - | - | - | (0.5) | - | - | - | (0.5) | - | 0.1 | - | (0.6) | - | - | - | - |
| EBIT | (1.0) | (1.2) | (0.7) | (0.6) | (0.8) | (0.8) | (0.8) | (1.1) | (0.9) | (1.2) | (0.6) | (0.8) | (0.9) | (0.8) | (1.0) | (0.7) | (0.8) | (0.9) | (0.6) | ||||||||||||||
| 3.2 |
| 2.5 |
| 2.0 |
| 1.8 |
| 2.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 0.5 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 |
| Amortization of Intangibles | - | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 7.9 | 7.9 | 6.3 | 3.9 | 3.6 | 2.6 | 2.0 | 1.8 | 2.4 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | 0.5 | 0.1 | 0.3 | (1.4) | (1.7) | (0.0) | 0.0 | - |
| Pre-Tax Income | (3.1) | (2.9) | (3.5) | (3.2) | (4.7) | - | - | - | - |
| (4.7) |
| (4.3) |
| (2.3) |
| (1.9) |
| (1.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (3.1) | (2.9) | (3.5) | (3.2) | (4.7) | (4.3) | (2.3) | (1.9) | (1.9) |
| Net Income Attributable To Parent | (3.2) | (3.0) | (3.3) | (3.2) | (4.7) | (4.3) | (2.3) | (1.9) | (1.9) |
| Less: Minority Interest | 0.1 | 0.1 | (0.2) | (0.0) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.2) | (3.0) | (3.3) | (3.2) | (4.7) | (4.3) | (2.3) | (1.9) | (1.9) |
| (1.45) |
| (1.05) |
| (0.14) |
| (0.38) |
| Shares Basic | 8.2 | 7.9 | 6.5 | 5.7 | 5.6 | 3.0 | 2.3 | 13.6 | 5.0 |
| Shares Diluted | 8.2 | 7.9 | 6.5 | 5.7 | 5.6 | 3.0 | 2.3 | 13.6 | 5.0 |
| (2.6) |
| (2.3) |
| (1.9) |
| (1.9) |
| 0.8 |
| 1.0 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.0 |
| 1.0 |
| 0.5 |
| - |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.3 |
| 0.0 |
| 1.0 |
| 0.5 |
| - |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.2) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| (1.8) |
| - |
| (1.1) |
| (0.8) |
| (0.7) |
| - |
| (0.5) |
| (0.5) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (1.1) |
| (0.8) |
| (0.7) |
| (0.7) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.3) |
| 0.1 |
| (1.1) |
| (0.6) |
| (0.5) |
| (0.8) |
| (0.3) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (1.1) |
| (0.8) |
| (0.7) |
| (0.7) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.3) |
| 0.1 |
| (1.1) |
| (0.6) |
| (0.5) |
| (0.8) |
| (0.3) |
| (0.4) |
| (1.8) |
| (1.6) |
| (1.1) |
| (0.8) |
| (0.7) |
| (0.7) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.3) |
| 0.1 |
| (1.1) |
| (0.6) |
| (0.5) |
| (0.8) |
| (0.3) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| (1.8) |
| (1.6) |
| (1.1) |
| (0.8) |
| (0.7) |
| (0.7) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.3) |
| 0.1 |
| (1.1) |
| (0.6) |
| (0.5) |
| (0.8) |
| (0.3) |
| (0.4) |
| (0.38) |
| (0.28) |
| (0.25) |
| - |
| (0.01) |
| (0.01) |
| (0.01) |
| - |
| (0.01) |
| (0.21) |
| (0.12) |
| - |
| (0.15) |
| - |
| - |
| 2,979.4 |
| 2.9 |
| 2.9 |
| - |
| 86.9 |
| 76.3 |
| 64.5 |
| - |
| 5.8 |
| 5.0 |
| 5.0 |
| - |
| 5.0 |
| - |
| - |
| 2,979.4 |
| 2.9 |
| 2.9 |
| - |
| 86.9 |
| 76.3 |
| 64.5 |
| - |
| 5.8 |
| 5.0 |
| 5.0 |
| - |
| 5.0 |
| - |
| - |
| (0.6) |
| (0.5) |
| (0.7) |
| (0.5) |
| (0.5) |
| (0.5) |
| (0.3) |
| 0.1 |
| (1.1) |
| (0.6) |
| - |
| - |
| (0.3) |
| - |