| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 21.1 | 25.2 | 23.3 | 26.9 | 28.0 | 30.3 | 32.2 | 31.1 | 22.9 | 23.0 | 24.8 | 25.8 | 24.9 | 24.8 | 25.6 | 28.4 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 96.4 | 103.4 | 116.4 | 98.5 | 104.6 | 119.5 |
| Cost of Revenue | 59.2 | 63.5 | 60.3 | 53.7 | 56.6 | 53.5 |
| Gross Profit | 37.3 | 39.9 | 56.1 | 44.8 | 48.0 | 66.0 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | - | - | - | - | - | - |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 15.6 | 11.6 | 12.2 | 11.5 | 8.8 | 13.5 |
| Net Income From Continuing Ops | (58.4) | (59.3) | (35.5) | (61.1) | (48.8) | (7.8) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.21) | (0.20) | (0.16) | (0.33) | (0.27) | (0.12) |
| EPS Diluted | - | - | - | - | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| 25.7 |
| 29.9 |
| 33.0 |
| 32.8 |
| 23.8 |
| Cost of Revenue | 11.7 | 14.0 | 18.3 | 15.2 | 16.0 | 17.2 | 15.5 | 15.3 | 12.4 | 12.0 | 13.7 | 14.0 | 14.0 | 14.2 | 15.1 | 14.6 | 12.8 | 13.7 | 15.2 | 13.8 | 10.8 |
| Gross Profit | 9.4 | 11.2 | 5.0 | 11.7 | 12.0 | 13.1 | 16.7 | 15.8 | 10.5 | 11.0 | 11.1 | 11.9 | 10.9 | 10.7 | 10.6 | 13.8 | 12.9 | 16.2 | 17.7 | 19.0 | 13.0 |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | 1.2 | 1.1 | 1.2 | 1.6 | 1.5 | 1.4 | 1.6 | 1.5 | 1.3 | 1.4 | 1.3 | 1.3 | 1.3 | 1.1 | 0.9 | 0.9 | 0.6 | ||||
| General & Administrative | 11.2 | 12.0 | 12.0 | 13.6 | 14.0 | 14.1 | 14.8 | 12.3 | 10.0 | 8.9 | 11.3 | 11.3 | 11.0 | 12.6 | 11.3 | 12.0 | 13.5 | ||||
| Depreciation & Amortization | 2.2 | - | - | - | 3.1 | - | - | - | 3.0 | - | - | - | 3.3 | 4.7 | 2.0 | 2.0 | |||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | 1.8 | 4.2 | (1.9) | (0.1) | 4.8 | (0.1) | 0.4 | (0.5) | 0.1 | (1.1) | 0.1 | 1.7 | (1.7) | (2.4) | 0.3 | (2.4) | 2.4 | ||||
| Pre-Tax Income | (3.9) | (0.5) | (43.1) | (6.9) | (1.8) | (25.1) | (2.9) | (4.0) | (3.5) | (10.3) | (43.9) | (1.8) | (6.1) | (41.2) | (4.1) | (4.2) | |||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | 4.2 | 4.2 | 0.8 | 6.4 | 0.2 | 1.3 | 4.5 | 4.1 | 2.3 | 4.0 | 2.4 | 2.9 | 2.3 | 0.9 | 2.2 | 2.9 | 2.8 | 16.6 | (3.4) | (3.0) | 3.3 |
| Net Income From Continuing Ops | (5.7) | (4.6) | (41.2) | (6.8) | (6.6) | (25.0) | (3.3) | (3.5) | (3.7) | (9.2) | (44.0) | (3.5) | (4.4) | (38.8) | (4.4) | (1.8) | (3.7) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (8.1) | (4.6) | (44.0) | (13.3) | (2.0) | (26.4) | (7.4) | (8.1) | (5.9) | (14.3) | (46.3) | (4.6) | (8.5) | (44.1) | (6.3) | (7.1) | (2.1) | ||||
| Net Income Attributable To Parent | (8.1) | (4.6) | (44.0) | (13.3) | (2.0) | (26.4) | (7.4) | (8.1) | (5.9) | (14.3) | (46.3) | (4.6) | (8.5) | (42.1) | (6.3) | (7.1) | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (8.1) | (4.6) | (44.0) | (13.3) | (2.0) | (26.4) | (7.4) | (8.1) | (5.9) | (14.3) | (46.3) | (4.6) | (8.5) | (42.1) | (6.3) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (0.02) | - | (0.14) | (0.04) | (0.01) | - | (0.02) | (0.03) | (0.03) | - | (0.21) | (0.02) | (0.04) | - | (0.03) | (0.03) | (0.02) | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Shares Basic | 327.9 | - | 325.4 | 325.4 | 325.3 | - | 325.2 | 289.2 | 228.4 | - | 222.1 | 221.8 | 221.1 | - | 220.1 | 220.1 | 205.6 | - | |||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 205.6 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Selling & Marketing |
| 5.1 |
| 5.5 |
| 5.8 |
| 5.4 |
| 3.5 |
| 6.0 |
| General & Administrative | 48.8 | 51.6 | 51.2 | 42.4 | 49.4 | 59.9 |
| Depreciation & Amortization | - | 11.4 | 13.4 | 12.1 | 11.3 | 7.2 |
| Amortization of Intangibles | - | - | - | 0.0 | 0.4 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 4.0 | 7.0 | (0.1) | (1.0) | (2.0) | (1.2) |
| Pre-Tax Income | (54.4) | (52.3) | (35.6) | (62.1) | (50.8) | (9.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (70.0) | (63.9) | (47.8) | (73.6) | (59.5) | (22.5) |
| Net Income Attributable To Parent | (70.0) | (63.9) | (47.8) | (73.6) | (59.5) | (22.5) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (70.0) | (63.9) | (47.8) | (73.6) | (59.5) | (22.5) |
| 327.9 |
| 325.3 |
| 292.2 |
| 222.0 |
| 216.6 |
| 195.1 |
| Shares Diluted | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 2.0 |
| 1.5 |
| 0.7 |
| 15.7 |
| 19.8 |
| 16.4 |
| 8.0 |
| 2.6 |
| 3.9 |
| 1.4 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| (0.3) |
| 6.7 |
| (2.1) |
| (5.6) |
| (1.3) |
| (4.3) |
| 0.7 |
| (2.6) |
| (2.7) |
| (4.0) |
| (6.1) |
| (0.6) |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.0) |
| (4.1) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.1) |
| (4.1) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.8 |
| - |
| - |