| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.4 | 0.2 | 0.0 | (0.1) | (1.9) | (6.4) | 0.7 | 0.5 | 1.0 | (0.7) | 0.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 2.5 | 2.6 | 0.5 | (7.0) | 0.9 | 10.2 | 1.2 | 1.0 | 3.8 | 23.8 | 19.1 | 6.4 | 5.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.9) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.25) | (0.28) | (0.45) | (1.69) | (0.31) | 1.49 | (0.01) | (0.05) | (1.00) | (3.55) | 0.43 | 0.76 | 0.82 |
| EPS Diluted | (0.25) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | |||||||||||
| 0.0 |
| 2.1 |
| 7.0 |
| 0.8 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.5 |
| (0.0) |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| 1.7 |
| 1.3 |
| 0.7 |
| 0.1 |
| 0.2 |
| 19.3 |
| 2.7 |
| 1.6 |
| 11.8 |
| 2.2 |
| 3.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.5 | 0.5 | 0.8 | 1.3 | 0.5 | 0.4 | 0.4 | 0.6 | 0.5 | 0.5 | 0.6 | 0.7 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.6 | 1.0 | 0.8 | 3.6 | 0.6 | - | 0.5 | 0.6 | - | - | 0.7 | 0.7 | 0.4 | 0.4 | 1.5 | 0.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 0.0 | 0.2 | (0.2) | (2.0) | (0.1) | (0.3) | (0.5) | (0.8) | (0.9) | (2.4) | (7.1) | (0.0) | 0.1 | 0.7 | (2.2) | 0.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.0 | 0.1 | (0.2) | (1.9) | (0.1) | (0.5) | (0.5) | (0.8) | (0.9) | (2.7) | (7.3) | (0.1) | 0.1 | (0.1) | (2.2) | 0.1 | 0.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.0 | 0.1 | (0.2) | (1.9) | (0.1) | (0.5) | (0.5) | (0.8) | (0.9) | (2.7) | (7.3) | (0.1) | 0.1 | (0.1) | (2.2) | 0.1 | 0.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.0 | 0.1 | (0.2) | (1.9) | (0.1) | (0.5) | (0.5) | (0.8) | (0.9) | (2.7) | (7.3) | (0.1) | 0.1 | 0.7 | (2.2) | 0.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | 0.1 | 0.0 | (0.1) | 0.0 | (0.6) | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.1 | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.0 | 0.1 | (0.2) | (1.9) | (0.1) | (0.5) | (0.5) | (0.8) | (0.9) | (2.7) | (7.3) | (0.1) | 0.1 | 0.7 | (2.2) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | (0.02) | (0.25) | (0.02) | - | (0.09) | (0.14) | (0.15) | - | (1.24) | (0.01) | 0.02 | - | 0.37 | 0.01 | (0.07) | - | 1.14 | 0.08 | 0.00 | - | (0.01) | 0.03 | (0.06) | - | 0.00 | (0.04) | (0.03) | - | 0.11 | 0.05 | (0.04) | - | (3.97) | 0.19 | 0.22 | - | 0.50 | 0.14 |
| EPS Diluted | - | - | (0.02) | (0.25) | (0.02) | - | (0.09) | (0.14) | (0.15) | - | (1.24) | (0.01) | 0.02 | - | 0.37 | 0.01 | (0.07) | - | ||||||||||||||||||||||
| Shares Basic | 7.8 | - | 7.7 | 7.4 | 6.9 | - | 6.1 | 6.0 | 6.0 | - | 5.9 | 5.9 | 5.9 | - | 5.8 | 5,781.6 | 5.8 | - | ||||||||||||||||||||||
| Shares Diluted | 7.8 | - | 7.7 | 7.4 | 6.9 | - | 6.1 | 6.0 | 6.0 | - | 5.9 | 5.9 | 5.9 | - | 5.8 | 5,781.6 | 5.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.1 | 3.0 | 1.9 | 2.2 | 1.4 | 1.3 | 1.0 | 1.1 | 1.3 | 1.3 | 1.4 | 1.4 | 1.1 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.1 | 6.0 | 2.2 | - | 2.6 | 1.6 | 1.1 | 1.1 | 11.6 | 44.4 | 16.5 | 1.8 | 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (1.9) | (2.1) | (2.6) | (9.4) | (1.7) | 8.7 | 0.1 | (0.2) | (7.7) | (20.6) | - | - | - |
| (2.1) |
| (2.7) |
| (9.9) |
| (1.8) |
| (8.6) |
| 0.1 |
| (0.3) |
| (5.7) |
| (20.6) |
| 2.6 |
| 4.6 |
| 4.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.9) | (2.1) | (2.7) | (9.9) | (1.8) | (8.6) | 0.1 | (0.3) | (5.7) | (20.6) | 2.6 | 4.6 | 4.0 |
| Net Income Attributable To Parent | (1.9) | (2.1) | (2.7) | (9.9) | (1.8) | 8.6 | (0.1) | (0.3) | (5.7) | (20.6) | 2.6 | 4.6 | 4.0 |
| Less: Minority Interest | 0.0 | 0.0 | 0.1 | 0.5 | 0.0 | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.9) | (2.1) | (2.7) | (9.9) | (1.8) | 8.6 | (0.1) | (0.3) | (5.7) | (20.6) | 2.6 | 4.6 | 4.0 |
| (0.28) |
| (0.45) |
| (1.69) |
| (0.31) |
| 1.49 |
| (0.01) |
| (0.05) |
| (1.00) |
| (3.55) |
| 0.43 |
| 0.76 |
| 0.82 |
| Shares Basic | 7.8 | 7.4 | 6.1 | 5.9 | 5.8 | 5.7 | 5.7 | 5.7 | 5.7 | 5.8 | 6.0 | 6.1 | 4.9 |
| Shares Diluted | 7.8 | 7.4 | 6.1 | 5.9 | 5.8 | 5.7 | 5.7 | 5.7 | 5.7 | 5.8 | 6.0 | 6.1 | 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 10.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 42.3 |
| 1.5 |
| 0.4 |
| 14.2 |
| (0.8) |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| 1.6 |
| 6.6 |
| 0.5 |
| 0.0 |
| 0.2 |
| (0.0) |
| 0.2 |
| (0.3) |
| 0.1 |
| 0.1 |
| (0.2) |
| (0.1) |
| - |
| 0.9 |
| 0.3 |
| - |
| - |
| (23.0) |
| 1.1 |
| - |
| - |
| - |
| - |
| (15.5) |
| 6.5 |
| 0.4 |
| (0.0) |
| 0.3 |
| (0.0) |
| 0.2 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.2) |
| (0.1) |
| (6.5) |
| 0.7 |
| 0.3 |
| (0.2) |
| (0.0) |
| (23.0) |
| 1.1 |
| 1.3 |
| (2.3) |
| 3.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.5) |
| 6.5 |
| 0.4 |
| (0.0) |
| 0.3 |
| (0.0) |
| 0.2 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.2) |
| (0.1) |
| (6.5) |
| 0.7 |
| 0.3 |
| (0.2) |
| (0.0) |
| (23.0) |
| 1.1 |
| 1.3 |
| (2.3) |
| 3.0 |
| 0.9 |
| (0.4) |
| 1.6 |
| 6.5 |
| 0.4 |
| 0.0 |
| 0.2 |
| (0.0) |
| 0.2 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.2) |
| (0.1) |
| (6.5) |
| 0.7 |
| 0.3 |
| (0.2) |
| (0.0) |
| (23.0) |
| 1.1 |
| 1.3 |
| (2.3) |
| 3.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.4) |
| 1.6 |
| 6.5 |
| 0.4 |
| 0.0 |
| 0.2 |
| (0.0) |
| 0.2 |
| (0.4) |
| 0.1 |
| (0.0) |
| (0.2) |
| (0.1) |
| (6.5) |
| 0.7 |
| 0.3 |
| (0.2) |
| (0.0) |
| (23.0) |
| 1.1 |
| 1.3 |
| (2.3) |
| 3.0 |
| 0.9 |
| 1.14 |
| 0.08 |
| 0.00 |
| - |
| (0.01) |
| 0.03 |
| (0.06) |
| - |
| 0.00 |
| (0.04) |
| (0.03) |
| - |
| 0.11 |
| 0.05 |
| (0.04) |
| - |
| (3.97) |
| 0.19 |
| 0.22 |
| - |
| 0.50 |
| 0.14 |
| 5.7 |
| 5.7 |
| 5.7 |
| - |
| 5.7 |
| 5.7 |
| 5.7 |
| - |
| 5.7 |
| 5.7 |
| 5.7 |
| - |
| 5.7 |
| 5.7 |
| 5.7 |
| - |
| 5.8 |
| 5.8 |
| 5.9 |
| - |
| 6.0 |
| 6.1 |
| 5.7 |
| 5,733.6 |
| 5.7 |
| - |
| 5.7 |
| 5.7 |
| 5.7 |
| - |
| 5.7 |
| 5.7 |
| 5.7 |
| - |
| 5.7 |
| 5.7 |
| 5.7 |
| - |
| 5.8 |
| 5.8 |
| 5.9 |
| - |
| 6.0 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |