| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 5.7 | 11.7 | 4.8 | 1.5 | 5.0 | 11.7 | 3.8 | 1.0 | 4.8 | 12.7 | 5.9 | 1.0 | 16.1 |
| Cost of Revenue | 1.0 | 4.1 | 1.9 | 0.6 | 3.4 | 5.3 | 1.8 | 0.6 | 2.8 | 6.1 | 2.6 | 0.5 | 9.9 |
| Gross Profit | 4.7 | 7.5 | 2.9 | 0.9 | 1.6 | 6.4 | 2.1 | 0.4 | 2.1 | 6.6 | 3.3 | 0.5 | 6.2 |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (1.6) | 0.6 | (1.1) | (3.1) | (6.6) | (1.3) | (2.6) | (3.4) | (5.4) | 0.7 | (0.3) | (2.7) | 2.3 |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.3 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.6) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | - | 0.00 | (0.06) | (0.21) | - | (0.15) | (0.17) | (0.22) | - | 0.23 | (0.29) | (0.55) | 0.68 |
| EPS Diluted | - | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | - | - | (2.9) | (6.5) | (1.2) | (2.5) | (3.3) | (5.3) | 0.9 | (0.1) | (2.6) | 2.5 |
| EBIT | (1.6) | ||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 23.6 | 21.5 | 24.4 | 23.4 |
| Cost of Revenue | 7.6 | 11.1 | 12.0 | 14.7 |
| Gross Profit | 16.0 | 10.4 | 12.4 | 8.8 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 18.0 | 20.7 | 15.3 | 12.4 |
| Selling & Marketing | 4.2 | 3.9 | 4.1 | |
| Operating Income | ||||
| Operating Income | (5.2) | (13.8) | (7.7) | (8.6) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 2.3 | 2.0 | 1.3 | 1.8 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | (0.1) |
| Net Income From Continuing Ops | (7.1) | (15.9) | (8.7) | (10.3) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.23) | (0.99) | (1.34) | (2.16) |
| EPS Diluted | (0.23) | (0.99) | (1.34) | (2.16) |
| Shares Basic | 33.1 | 16.1 | 6.5 | 4.8 |
| Supplementary Data | ||||
| EBITDA | (4.9) | (13.5) | (7.1) | (8.1) |
| EBIT | (5.2) | (13.8) | (7.7) | (8.6) |
| 5.3 |
| 5.6 |
| 3.6 |
| 3.4 |
| 6.8 |
| 6.6 |
| 3.9 |
| 3.3 |
| 5.7 |
| 4.4 |
| 2.7 |
| 2.5 |
| 2.4 |
| Selling & Marketing | - | - | 0.8 | 0.4 | - | - | 0.8 | 0.4 | - | - | - | - | - |
| General & Administrative | - | - | 2.6 | 2.7 | - | - | 2.7 | 2.5 | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.3 | 6.9 | 4.0 | 3.9 | 8.2 | 7.7 | 4.6 | 3.8 | 7.4 | 5.9 | 3.6 | 3.2 | 3.9 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | (0.5) | (0.7) | (0.8) | (0.8) | (1.2) | (0.2) | 0.0 | - | - | - | 0.0 | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.1 |
| (1.8) |
| (3.8) |
| (7.3) |
| (2.5) |
| (2.7) |
| (3.4) |
| (5.7) |
| 1.2 |
| (1.5) |
| (2.7) |
| 3.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.6) | 0.1 | (1.8) | (3.8) | (7.3) | (2.5) | (2.7) | (3.4) | (5.7) | 1.2 | (1.5) | (2.7) | 3.3 |
| Net Income Attributable To Parent | (1.6) | 0.1 | (1.8) | (3.8) | (7.3) | (2.5) | (2.7) | (3.4) | (5.7) | 1.2 | (1.5) | (2.7) | 3.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.6) | (0.1) | (2.0) | (4.0) | (7.3) | (2.5) | (2.7) | (3.4) | (5.7) | 1.2 | (1.5) | (2.7) | 3.3 |
| 0.00 |
| (0.06) |
| (0.21) |
| - |
| (0.15) |
| (0.17) |
| (0.22) |
| - |
| 0.08 |
| (0.29) |
| (0.55) |
| 0.24 |
| Shares Basic | - | 35.2 | 32.8 | 19,328.8 | - | 16.2 | 15.8 | 15,653.4 | - | 5.2 | 5.2 | 4.9 | 4,824.4 |
| Shares Diluted | - | 35.2 | 32.8 | 19,328.8 | - | 16.2 | 15.8 | 15,653.4 | - | 14.2 | 5.2 | 4.9 | 13,778.5 |
| 0.6 |
| (1.1) |
| (3.1) |
| (6.6) |
| (1.3) |
| (2.6) |
| (3.4) |
| (5.4) |
| 0.7 |
| (0.3) |
| (2.7) |
| 2.3 |
| - |
| General & Administrative | 12.7 | 14.5 | 10.5 | - |
| Depreciation & Amortization | 0.3 | 0.3 | 0.6 | 0.5 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 21.2 | 24.2 | 20.1 | 17.4 |
| - |
| Other Non-Operating Income | (1.9) | (2.1) | (1.0) | (1.8) |
| Pre-Tax Income | - | - | (8.7) | (10.4) |
| - |
| Net Income | (7.1) | (15.9) | (8.7) | (10.3) |
| Net Income Attributable To Parent | (7.1) | (15.9) | (8.7) | (10.3) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | 0.5 | - | - | - |
| Net Income To Common Shareholders | (7.6) | (15.9) | (8.7) | (10.3) |
| Shares Diluted | 33.1 | 16.1 | 6.5 | 4.8 |