| (in millions of USD, except per-share data) | Q1 FY 26 | Q1 FY 25 | 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 | Q3 FY 10 | Q2 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 0.1 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.2 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 0.9 | 0.5 | 0.6 | 1.5 | 1.6 | 2.8 | 6.7 | 4.6 |
| Cost of Revenue | 1.4 | 2.6 | 0.9 | 1.4 | 1.2 | 2.0 | 6.4 | 4.6 |
| Gross Profit | (0.5) | (2.1) | (0.3) | 0.1 | 0.4 | 0.8 | 0.3 | 0.1 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | 0.5 | 0.6 | 0.9 | 1.3 | 1.3 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (3.2) | (10.5) | (2.2) | (2.7) | (3.3) | (4.7) | (4.4) | (14.4) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 0.3 | 0.1 | 0.1 | 1.8 | 2.1 | 1.8 | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (3.5) | (10.6) | (2.4) | (2.6) | (7.1) | |||
| Per Share | ||||||||
| EPS Basic | (0.11) | (0.34) | (0.09) | - | - | - | - | - |
| EPS Diluted | (0.11) | (0.34) | (0.09) | - | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | - | (10.5) | (2.2) | (2.6) | (3.2) | (4.5) | (4.3) | (14.4) |
| EBIT | (3.2) | (10.5) | (2.2) | (2.7) | (3.3) | (4.7) | ||
| 0.8 |
| 0.3 |
| 0.5 |
| 3.0 |
| 2.9 |
| 1.0 |
| 0.9 |
| Cost of Revenue | 0.6 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.4 | 0.2 | 0.3 | 0.3 | 0.9 | 0.5 | 0.4 | 0.5 | 3.1 | 2.4 | 1.1 | 0.9 |
| Gross Profit | (0.5) | (0.3) | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.3 | 0.4 | (0.1) | (0.0) | (0.1) | 0.4 | (0.1) | 0.0 |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||
| General & Administrative | 0.8 | 1.2 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 1.2 | 0.6 | 0.4 | 0.6 | 0.7 | 0.7 | 1.2 | 1.8 | ||||||
| Depreciation & Amortization | 0.0 | 0.0 | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | - | - | 0.3 | 0.4 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 1.3 | 0.9 | 0.7 | 0.9 | 1.0 | 0.9 | 1.5 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (1.4) | (1.5) | (0.2) | (0.2) | (0.5) | (0.6) | (0.7) | (0.7) | (0.7) | (1.2) | (0.7) | (0.7) | (0.8) | (1.0) | (0.8) | (1.1) | (1.8) | (1.0) | (1.1) | (1.6) | (0.7) | (2.6) | (7.1) |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.7 | 0.7 | 0.4 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 | 0.3 | 0.5 | 0.3 | - | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | - | - | (0.1) | (0.2) | (0.0) | 0.6 | (0.7) | 0.5 | (0.2) | (2.3) | (0.7) | (0.4) | (0.4) | (1.2) | (0.8) | (0.1) | (1.2) | ||||||
| Pre-Tax Income | - | - | (0.3) | (0.4) | (0.6) | (0.1) | (1.4) | (0.2) | (0.9) | (3.4) | (1.4) | (1.1) | (1.2) | (2.2) | (1.6) | (1.2) | |||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | - | - | 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 | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.4) | (1.5) | (0.3) | (0.4) | (0.6) | (0.1) | (1.4) | (0.2) | (0.9) | (3.4) | (1.4) | (1.1) | (1.2) | (2.2) | (1.6) | (1.2) | (3.0) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | (1.4) | (1.5) | (0.3) | (0.4) | (0.6) | (0.1) | (1.4) | (0.2) | (0.9) | (3.4) | (1.4) | (1.1) | (1.2) | (2.2) | (1.6) | (1.2) | (3.0) | ||||||
| Net Income Attributable To Parent | (1.4) | (1.5) | (0.3) | (0.4) | (0.6) | (0.1) | (1.4) | (0.2) | (0.9) | (3.4) | (1.4) | (1.1) | (1.2) | (2.2) | (1.6) | (1.2) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | (1.4) | (1.5) | (0.3) | (0.4) | (0.6) | (0.1) | (1.4) | (0.2) | (0.9) | (3.4) | (1.4) | (1.1) | (1.2) | (2.2) | (1.6) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (0.04) | (0.05) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.04) | (0.05) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Shares Basic | 32.8 | 29.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Shares Diluted | 32.8 | 29.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | (1.4) | (1.5) | - | - | (0.5) | - | - | - | (0.6) | - | - | - | (0.7) | - | - | - | (1.8) | - | - | - | (0.7) | - | - |
| EBIT | (1.4) | (1.5) | (0.2) | (0.2) | (0.5) | (0.6) | (0.7) | (0.7) | (0.7) | (1.2) | (0.7) | (0.7) | (0.8) | (1.0) | (0.8) | (1.1) | (1.8) | (1.0) | (1.1) | ||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | 0.2 | 0.4 | 0.3 | 1.0 | 1.1 |
| General & Administrative | 2.6 | 8.4 | 1.9 | 2.2 | 2.8 | 4.3 | 2.3 | 12.1 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | 2.8 | 3.8 | 5.6 | 4.7 | 14.5 |
| 1.2 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | 0.2 | (3.8) | (3.2) | (1.7) | 3.5 |
| Pre-Tax Income | - | - | - | (2.6) | (7.1) | (8.0) | (6.1) | (10.9) |
| (8.0) |
| (6.1) |
| (10.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (3.5) | (10.6) | (2.4) | (2.6) | (7.1) | (8.0) | (6.1) | (10.9) |
| Net Income Attributable To Parent | (3.5) | (10.6) | (2.4) | (2.6) | (7.1) | (8.0) | (6.1) | (10.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.5) | (10.6) | (2.4) | (2.6) | (7.1) | (8.0) | (6.1) | (10.9) |
| - |
| - |
| Shares Basic | 32.8 | 30.9 | 26.0 | - | - | - | - | - |
| Shares Diluted | 32.8 | 30.9 | 26.0 | - | - | - | - | - |
| (4.4) |
| (14.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.5 |
| 1.8 |
| 6.7 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 0.9 |
| 1.1 |
| 1.5 |
| 1.2 |
| 2.5 |
| 7.1 |
| 0.1 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (1.3) |
| - |
| 2.9 |
| 0.7 |
| (3.0) |
| (1.1) |
| (1.5) |
| (2.8) |
| (0.7) |
| 0.3 |
| (6.4) |
| (1.1) |
| (1.5) |
| (2.8) |
| (0.7) |
| 0.3 |
| (6.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (1.5) |
| (2.8) |
| (0.7) |
| 0.3 |
| (6.4) |
| (3.0) |
| (1.1) |
| (1.5) |
| (2.8) |
| (0.7) |
| 0.3 |
| (6.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (3.0) |
| (1.1) |
| (1.5) |
| (2.8) |
| (0.7) |
| 0.3 |
| (6.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (0.7) |
| (2.6) |
| (7.1) |