| (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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 15.7 | 15.9 | 15.2 | 15.0 | 14.1 | 12.7 | 12.2 | 13.2 | 11.7 | 10.4 | 10.5 | 10.6 | 8.8 | 8.6 | 8.5 | 8.7 |
| Cost of Revenue | 13.8 | 13.2 | 13.5 | 13.6 | 12.6 | 12.0 | 11.1 | 11.7 | 10.7 | 9.4 | 9.1 | 8.2 | 7.6 | 7.0 | 6.3 | 6.6 |
| Gross Profit | 1.9 | 2.6 | 1.6 | 1.4 | 1.5 | 0.7 | 1.0 | 1.5 | 1.0 | 1.1 | 1.5 | 2.4 | 1.2 | 1.5 | 2.2 | 2.1 |
| Operating Expenses | ||||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | |
| Operating Income | ||||||||||||||||
| Operating Income | (0.5) | (0.2) | (1.0) | (1.1) | (1.8) | (1.6) | (1.7) | (1.4) | (1.2) | (2.6) | (1.4) | 0.2 | (0.8) | (0.7) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 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 | |
| Per Share | ||||||||||||||||
| EPS Basic | - | (0.01) | (0.04) | (0.04) | - | (0.06) | (0.07) | (0.06) | - | (0.11) | (0.52) | (0.01) | - | (0.01) | 0.00 | (0.01) |
| Supplementary Data | ||||||||||||||||
| EBITDA | (0.1) | (0.1) | (1.0) | (0.8) | (1.1) | (1.5) | (1.6) | (0.9) | (0.2) | (2.5) | (1.4) | 0.3 | (0.8) | (0.6) | 0.3 | (0.4) |
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 61.7 | 52.1 | 43.3 | 34.6 |
| Cost of Revenue | 54.1 | 47.4 | 37.3 | 27.6 |
| Gross Profit | 7.6 | 4.7 | 6.0 | 7.1 |
| Operating Expenses | ||||
| Research & Development | 0.0 | 0.1 | 0.1 | 0.3 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 3.2 | 3.5 | 4.6 | |
| Operating Income | ||||
| Operating Income | (2.6) | (6.4) | (5.0) | (1.8) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | 0.0 | 2.2 | 4.7 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | 0.0 | 0.1 | 0.0 |
| Net Income From Continuing Ops | (2.6) | (6.5) | (14.7) | (7.0) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.10) | (0.26) | (0.68) | (0.06) |
| EPS Diluted | - | - | - | - |
| Shares Basic | 26.6 | 24.4 | 21.8 | 110.8 |
| Supplementary Data | ||||
| EBITDA | (2.0) | (5.1) | (3.9) | (1.5) |
| EBIT | (2.6) | (6.4) | (5.0) | (1.8) |
| 0.1 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 0.8 | 0.8 | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 1.1 | 0.7 | 1.5 | 1.3 | 1.2 | 1.1 | 1.2 | 1.6 |
| General & Administrative | 1.4 | 1.7 | 1.8 | 1.5 | 2.1 | 1.3 | 1.5 | 1.4 | 0.7 | 2.6 | 1.2 | 0.9 | 0.6 | 1.1 | 0.7 | 0.9 |
| Depreciation & Amortization | 0.4 | 0.0 | 0.0 | 0.2 | 0.8 | 0.1 | 0.1 | 0.4 | 0.9 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 16.1 | 16.0 | 16.1 | 16.0 | 15.9 | 14.3 | 13.8 | 14.5 | 12.9 | 13.0 | 11.9 | 10.4 | - | 9.3 | 8.3 | - |
| 0.2 |
| (0.5) |
| Interest Expense | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 1.6 | - | 1.7 | 1.4 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | (9.4) | (0.4) | - | (1.3) | (0.7) | - |
| Pre-Tax Income | (0.5) | (0.2) | (1.0) | (1.1) | (1.8) | (1.6) | (1.7) | (1.4) | (1.0) | (2.6) | (10.9) | (0.2) | (4.0) | (2.1) | (0.5) | (0.5) |
| - |
| Net Income From Continuing Ops | (0.5) | (0.2) | (1.0) | (1.1) | (1.8) | (1.6) | (1.7) | (1.4) | (1.0) | (2.6) | (10.9) | (0.2) | (4.0) | (2.1) | (0.5) | (0.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.5) | (0.2) | (1.0) | (1.1) | (1.8) | (1.6) | (1.7) | (1.4) | (1.0) | (2.6) | (10.9) | (0.2) | (4.0) | (2.1) | (0.5) | (0.5) |
| Net Income Attributable To Parent | (0.5) | (0.2) | (1.0) | (1.1) | (1.8) | (1.6) | (1.7) | (1.4) | (1.0) | (2.6) | (10.9) | (0.2) | (4.0) | (2.1) | (0.5) | (0.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.5) | (0.2) | (1.0) | (1.1) | (1.8) | (1.6) | (1.7) | (1.4) | (1.0) | (2.6) | (10.9) | (0.2) | (4.0) | (2.1) | (0.5) | (0.5) |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | (0.01) | - | - | - | (0.01) |
| Shares Basic | - | 26.9 | 26.5 | 24.1 | - | 24.5 | 24.2 | 23.7 | - | 23.1 | 20.7 | 20.0 | - | 148.0 | 148.0 | 148.0 |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | 20.0 | - | - | - | 148.0 |
| EBIT | (0.5) | (0.2) | (1.0) | (1.1) | (1.8) | (1.6) | (1.7) | (1.4) | (1.2) | (2.6) | (1.4) | 0.2 | (0.8) | (0.7) | 0.2 | (0.5) |
| 5.2 |
| General & Administrative | 6.4 | 6.2 | 5.4 | 3.3 |
| Depreciation & Amortization | 0.6 | 1.3 | 1.1 | 0.3 |
| Amortization of Intangibles | 0.6 | 1.1 | 0.9 | 0.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 64.3 | 58.6 | 48.3 | 36.5 |
| - |
| Other Non-Operating Income | (0.0) | 0.0 | (9.7) | (5.1) |
| Pre-Tax Income | (2.6) | (6.4) | (14.7) | (7.0) |
| - |
| Net Income | (2.6) | (6.5) | (14.7) | (7.0) |
| Net Income Attributable To Parent | (2.6) | (6.5) | (14.7) | (7.0) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (2.6) | (6.5) | (14.7) | (7.0) |
| Shares Diluted | - | - | - | - |