| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 23 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 1.6 | 0.8 | 1.5 | 2.4 | 1.3 | 0.7 | 2.3 | 3.2 | 2.3 | 0.5 | 3.8 | 2.6 | 1.8 | 0.4 | 0.3 | 0.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 6.3 | 7.4 | 9.1 | 7.0 | 3.3 | 2.9 | 1.9 | 2.8 | 2.3 | 1.8 |
| Cost of Revenue | 2.5 | 3.0 | 3.4 | 2.8 | 1.3 | 1.6 | 0.9 | 1.3 | 1.1 | 0.7 |
| Gross Profit | 3.8 | 4.4 | 5.7 | 4.2 | 2.1 | 1.3 | 0.9 | 1.5 | 1.2 | 1.1 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 0.2 | 1.1 | 2.8 | 1.8 | (0.2) | (0.9) | (0.8) | (0.3) | (1.7) | (2.0) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.1 | 0.3 | (1.5) | 1.0 | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.3 | 0.9 | 4.4 | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.03 | 0.09 | 0.04 | 0.02 | - | (0.02) | (0.02) | (0.01) | (0.05) | - |
| EPS Diluted | 0.03 | 0.09 | 0.04 | 0.02 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 0.2 | 1.2 | 2.8 | 1.8 | (0.1) | (0.9) | (0.7) | (0.3) | (1.5) | (2.0) |
| EBIT | 0.2 | 1.1 | 2.8 | 1.8 | (0.2) | |||||
| 1.2 |
| 0.3 |
| 0.5 |
| 1.3 |
| 0.6 |
| 0.8 |
| 0.6 |
| 1.0 |
| 0.7 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 1.3 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.8 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| Cost of Revenue | 0.7 | 0.3 | 0.6 | 0.9 | 0.5 | 0.3 | 0.9 | 1.2 | 0.9 | 0.3 | 1.2 | 1.0 | 0.8 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
| Gross Profit | 0.9 | 0.5 | 0.9 | 1.5 | 0.8 | 0.4 | 1.4 | 2.0 | 1.4 | 0.1 | 2.6 | 1.6 | 1.1 | (0.0) | 0.0 | 0.3 | 0.9 | 0.2 | 0.3 | 0.7 | 0.3 | 0.5 | 0.1 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.8 | 0.2 | 0.3 | 0.2 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.3 | 0.4 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.9 | 0.8 | 0.9 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.6 | 0.8 | 0.7 | 0.6 | 0.5 | 0.7 | 0.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 0.0 | (0.3) | (0.0) | 0.5 | (0.0) | (0.5) | 0.5 | 1.1 | 0.6 | (0.4) | 1.8 | 0.9 | 0.5 | (0.6) | (0.7) | (0.4) | 0.2 | (0.4) | (0.3) | 0.2 | (0.2) | 0.0 | (0.4) | (0.3) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | 0.3 | (0.3) | (0.6) | (0.4) | (0.2) | (0.5) | (0.5) | (0.3) | (0.8) | (0.4) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.0) | (0.1) | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | 0.0 | (0.3) | 0.0 | 0.6 | 0.0 | (0.4) | 0.6 | 1.1 | 0.7 | (0.4) | 1.8 | 0.9 | 0.6 | (0.6) | (0.7) | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | (0.1) | 0.0 | 0.1 | - | (0.2) | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.0 | (0.2) | 0.0 | 0.4 | (0.4) | (0.2) | 0.4 | 1.1 | 2.2 | (0.4) | 1.8 | 0.9 | 0.6 | (0.6) | (0.7) | (0.4) | 0.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.0 | (0.2) | 0.0 | 0.4 | (0.4) | (0.2) | 0.4 | 1.1 | 2.2 | (0.4) | 1.8 | 0.9 | 0.6 | (0.6) | (0.7) | (0.4) | 0.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.0 | (0.2) | 0.0 | 0.4 | (0.4) | (0.2) | 0.4 | 1.1 | 2.2 | (0.4) | 1.8 | 0.9 | 0.6 | (0.6) | (0.7) | (0.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.0 | (0.2) | 0.0 | 0.4 | (0.4) | (0.2) | 0.4 | 1.1 | 2.2 | (0.4) | 1.8 | 0.9 | 0.6 | (0.6) | (0.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.01 | - | 0.00 | 0.01 | 0.01 | 0.00 | (0.01) | (0.01) | (0.01) | - | (0.01) | 0.00 | 0.00 | - | - | (0.01) | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.01 | - | 0.00 | 0.01 | 0.01 | 0.00 | (0.01) | (0.01) | 0.00 | - | (0.01) | ||||||||||||||||||||||
| Shares Basic | - | 117.8 | 119.0 | 122.1 | - | 123.6 | 124.5 | 124.7 | - | 124.7 | 125.1 | 125.7 | 125.5 | - | - | 80.4 | - | - | ||||||||||||||||||||||
| Shares Diluted | - | 117.8 | 119.0 | 122.1 | - | 123.6 | 124.5 | 124.7 | - | 124.7 | 125.1 | 125.7 | 125.6 | - | - | 84.8 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | 0.6 | - | - | - | 1.1 | - | - | - | 0.9 | - | (0.5) | (0.6) | (0.4) | 0.2 | (0.4) | (0.3) | 0.2 | (0.2) | 0.0 | (0.4) | (0.2) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | 0.3 | (0.3) | (0.5) | (0.4) | (0.2) | (0.4) | (0.5) | (0.3) | (0.7) | (0.4) |
| EBIT | 0.0 | (0.3) | (0.0) | 0.5 | (0.0) | (0.5) | 0.5 | 1.1 | 0.6 | (0.4) | 1.8 | 0.9 | 0.5 | (0.6) | (0.7) | (0.4) | 0.2 | (0.4) | (0.3) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.4 | 1.4 | 1.1 | 0.9 | 1.5 | 1.4 | 1.1 | 0.9 | 1.2 | 1.7 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.6 | 3.3 | 2.9 | 2.4 | 2.2 | 2.2 | 1.7 | 1.8 | 2.9 | 3.1 |
| - |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | (0.3) | (0.5) | (0.2) | (0.2) | (0.3) | 0.1 |
| Pre-Tax Income | 0.3 | 1.3 | 2.9 | 1.8 | - | - | - | - | - | - |
| 2.8 |
| (0.4) |
| (1.4) |
| (0.9) |
| (0.5) |
| (2.0) |
| (1.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 0.3 | 0.9 | 4.4 | 2.8 | (0.4) | (1.4) | (1.0) | (0.7) | (2.0) | (1.9) |
| Net Income Attributable To Parent | 0.3 | 0.9 | 4.4 | 2.8 | (0.4) | (1.4) | (1.0) | (0.7) | (2.0) | (1.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.3 | 0.9 | 4.4 | 2.8 | (0.4) | (1.4) | (1.0) | (0.7) | (2.0) | (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 9.9 | 10.3 | 125.1 | 125.1 | 75.2 | 61.1 | 51.3 | 47.3 | 43.6 | 41.2 |
| Shares Diluted | 9.9 | 10.3 | 125.1 | 125.1 | - | - | - | - | - | - |
| (0.9) |
| (0.8) |
| (0.3) |
| (1.7) |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.5 |
| 0.6 |
| 0.4 |
| 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 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.9 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.6 |
| 1.0 |
| 0.7 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.3) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.1 |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.2 |
| 0.0 |
| 0.0 |
| (0.4) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.0) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.1) |
| 0.2 |
| (0.3) |
| (0.6) |
| (0.4) |
| (0.3) |
| (0.6) |
| (0.6) |
| (0.1) |
| (0.8) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.0) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.1) |
| 0.1 |
| (0.4) |
| (0.6) |
| (0.4) |
| (0.3) |
| (0.6) |
| (0.6) |
| (0.1) |
| (0.8) |
| (0.4) |
| 0.2 |
| (0.4) |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.0) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.1) |
| 0.1 |
| (0.4) |
| (0.6) |
| (0.4) |
| (0.3) |
| (0.6) |
| (0.6) |
| (0.1) |
| (0.8) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| 0.2 |
| (0.4) |
| (0.3) |
| 0.1 |
| (0.3) |
| (0.0) |
| (0.8) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.1) |
| 0.1 |
| (0.4) |
| (0.6) |
| (0.4) |
| (0.3) |
| (0.6) |
| (0.6) |
| (0.1) |
| (0.8) |
| (0.4) |
| 0.00 |
| 0.00 |
| - |
| - |
| (0.01) |
| (0.01) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.2 |
| - |
| - |
| - |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.8 |
| 43.0 |
| 42.8 |
| - |
| 41.3 |
| 40.8 |
| 40.1 |
| - |
| 78.8 |
| - |
| - |
| - |
| 55.7 |
| - |
| - |
| - |
| - |
| - |
| 48.2 |
| 46.8 |
| 45.3 |
| - |
| 43.8 |
| 43.0 |
| 42.8 |
| - |
| - |
| - |
| - |
| 0.2 |
| (0.2) |
| 0.0 |
| (0.4) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| 0.3 |
| (0.3) |
| (0.6) |
| (0.4) |
| (0.2) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.8) |
| (0.4) |