| (in millions of USD, except per-share data) | 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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||
| Revenues | 0.5 | 1.1 | 0.6 | 1.1 | (0.2) | 0.9 | 0.7 | 0.6 | 1.0 | 0.7 | 0.4 | 0.8 | 1.2 | 1.4 | 1.0 | 1.0 | ||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 3.2 | 2.0 | 2.8 | 4.6 | 2.8 | 2.1 | 1.8 | 1.5 | 1.2 | 1.9 |
| Cost of Revenue | 3.0 | 2.0 | 2.9 | 3.3 | 2.2 | 1.5 | 1.2 | 1.0 | 0.8 | 1.4 |
| Gross Profit | 0.1 | (0.1) | (0.1) | 1.3 | 0.6 | 0.7 | 0.6 | 0.5 | 0.4 | 0.5 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (7.5) | (1.9) | (1.6) | 0.4 | (0.5) | (0.3) | 0.1 | 0.1 | (0.0) | (0.1) |
| Non-Operating | ||||||||||
| Interest Income | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | 0.4 | 0.1 | 0.0 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Net Income From Continuing Ops | (9.3) | (3.0) | (1.7) | |||||||
| Per Share | ||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.08) | (0.15) | (0.11) | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (7.2) | (1.3) | (1.0) | 0.4 | (0.5) | (0.3) | 0.1 | 0.1 | (0.0) | (0.1) |
| EBIT | (7.5) | (1.9) | (1.6) | 0.4 | ||||||
| 0.8 |
| 0.6 |
| 0.8 |
| 0.6 |
| 0.8 |
| 0.6 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.7 |
| Cost of Revenue | 0.5 | 0.8 | 0.8 | 0.9 | 0.5 | 0.7 | 0.3 | 0.5 | 1.8 | 0.4 | 0.2 | 0.5 | 0.9 | 0.9 | 0.7 | 0.8 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.2 | 0.3 | 1.6 | (0.4) | 0.2 | (0.2) | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 |
| Gross Profit | (0.0) | 0.2 | (0.3) | 0.2 | (0.7) | 0.2 | 0.3 | 0.1 | (0.9) | 0.3 | 0.2 | 0.3 | 0.3 | 0.5 | 0.3 | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | (1.1) | 1.0 | 0.1 | 0.6 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| General & Administrative | 4.4 | 1.1 | 0.8 | 1.0 | (0.3) | 1.0 | 0.3 | 0.2 | 0.0 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | - | 0.1 | - | 0.0 | - | - | - | 0.0 | ||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | (0.2) | (0.2) | (0.3) | (0.2) | (0.2) | (0.2) | (0.2) | |||||||||||||||||||||
| Total Operating Expenses | 4.4 | 1.2 | 0.9 | 1.1 | (0.1) | 1.2 | 0.4 | 0.4 | 0.9 | 0.5 | 0.2 | (0.2) | - | 0.2 | - | - | ||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Income | (4.5) | (0.9) | (1.2) | (0.9) | (0.6) | (0.9) | (0.1) | (0.3) | (1.3) | (0.2) | (0.1) | 0.0 | (0.0) | 0.2 | 0.1 | (0.0) | (0.1) | (0.1) | 0.1 | (0.4) | 0.1 | (0.0) | (0.0) | (0.3) | 0.0 | 0.1 | (0.0) | 0.0 | (0.0) | 0.1 | 0.0 | (0.0) | 0.1 | (0.0) | 0.0 | (0.1) | (0.0) | 0.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | 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 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | 0.0 | 0.0 |
| Interest Expense | - | 0.5 | - | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | ||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Operating Income | 2.4 | (0.7) | (0.2) | 0.3 | 1.4 | (0.2) | (0.2) | 0.1 | 0.1 | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | |||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | (0.1) | 0.1 | 0.1 | (0.0) | (0.1) | 0.0 | (0.0) | 0.2 | 0.1 | (0.0) | (0.1) | |||||||||||||||||||||
| 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) | 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 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (5.0) | (1.6) | (1.4) | (1.3) | (1.2) | (1.0) | (0.4) | (0.4) | (0.8) | (0.3) | (0.3) | (0.3) | (0.0) | 0.2 | 0.1 | (0.0) | (0.1) | |||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income | (5.0) | (1.6) | (1.4) | (1.3) | (1.2) | (1.0) | (0.4) | (0.4) | (0.8) | (0.3) | (0.3) | (0.3) | (0.0) | 0.2 | 0.1 | (0.0) | (0.1) | |||||||||||||||||||||
| Net Income Attributable To Parent | (5.0) | (1.6) | (1.4) | (1.3) | (1.3) | (1.1) | (0.3) | (0.4) | (1.4) | (0.3) | (0.1) | 0.0 | (0.0) | 0.2 | 0.1 | (0.0) | ||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income To Common Shareholders | (5.0) | (1.6) | (1.4) | (1.3) | (1.3) | (1.1) | (0.3) | (0.4) | (1.4) | (0.3) | (0.1) | 0.0 | (0.0) | 0.2 | 0.1 | |||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | (0.01) | (0.01) | (0.01) | - | (0.07) | (0.02) | (0.02) | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Shares Diluted | - | 123.0 | 119.9 | 114.3 | - | 16.8 | 16.8 | 16.8 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| EBITDA | (4.4) | (0.9) | (1.1) | (0.8) | (0.5) | (0.8) | 0.0 | (0.1) | - | (0.1) | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.4) | - | - | - | (0.3) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.1) | - | - |
| EBIT | (4.5) | (0.9) | (1.2) | (0.9) | (0.6) | (0.9) | (0.1) | (0.3) | (1.3) | (0.2) | (0.1) | 0.0 | (0.0) | 0.2 | 0.1 | (0.0) | (0.1) | (0.1) | 0.1 | |||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 7.4 | 1.3 | 0.9 | 0.9 | 1.1 | 1.0 | 0.5 | 0.4 | 0.4 | 0.6 |
| Depreciation & Amortization | 0.3 | 0.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | (0.9) | (1.1) | (1.0) | - | - | - | - |
| Total Operating Expenses | 7.7 | 1.8 | 1.4 | (0.9) | - | (1.0) | (0.5) | 0.4 | 0.4 | 0.6 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.8 | 1.1 | 0.2 | (0.0) | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Pre-Tax Income | - | - | 0.0 | 0.3 | (0.4) | (0.3) | 0.1 | 0.1 | (0.0) | (0.1) |
| 0.3 |
| (0.4) |
| (0.3) |
| 0.1 |
| 0.1 |
| (0.0) |
| (0.1) |
| Net Income From Discontinued Ops | 0.0 | (0.1) | - | - | - | - | - | - | - | - |
| Net Income | (9.3) | (3.1) | (1.7) | 0.3 | (0.4) | (0.3) | 0.1 | 0.1 | (0.0) | (0.1) |
| Net Income Attributable To Parent | (9.3) | (3.1) | (1.7) | 0.3 | (0.4) | (0.3) | 0.1 | 0.1 | (0.0) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (9.3) | (3.1) | (1.7) | 0.3 | (0.4) | (0.3) | 0.1 | 0.1 | (0.0) | (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 122.6 | 20.2 | 16.6 | - | - | - | - | - | - | - |
| (0.5) |
| (0.3) |
| 0.1 |
| 0.1 |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.2) |
| (0.5) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.5) |
| - |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.2) |
| 0.1 |
| (0.5) |
| (0.4) |
| (0.1) |
| 0.1 |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 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) |
| (0.1) |
| 0.1 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.3) |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.1 |
| (0.1) |
| 0.1 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.3) |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.1 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.3) |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.1 |
| (0.1) |
| (0.1) |
| 0.1 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.3) |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.1 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.3) |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.3) |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.1 |