| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 11.5 | 4.6 | 6.7 | 16.1 | 15.9 | 14.7 | 16.0 | 17.9 | 18.6 | 15.6 | 25.4 | 24.9 | 24.6 | 28.5 | 26.3 | 24.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 39.0 | 43.3 | 67.3 | 90.5 | 104.9 | 116.0 | 103.5 | 96.0 | 98.9 | 96.8 | 93.9 | 70.7 | 60.9 | 33.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (22.5) | (25.9) | (37.3) | (30.5) | (28.3) | (13.3) | (9.1) | (11.0) | (10.3) | (24.2) | (11.1) | - | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 0.1 | 0.1 | (1.8) | (0.4) | (9.4) | 0.2 | 0.0 | (0.9) | 0.1 | (0.4) | (0.1) | 0.0 | (0.3) | 0.0 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (0.95) | (1.51) | 1.93 | (2.12) | (1.00) | (0.11) | 0.06 | - | - | - | - | - | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | (10.0) | (23.9) | (10.7) | - | - | - |
| EBIT | (22.5) | |||||||||||||
| 25.4 |
| 27.5 |
| 26.7 |
| 35.5 |
| 26.3 |
| 30.0 |
| 26.6 |
| 25.3 |
| 21.6 |
| 25.0 |
| 23.9 |
| 22.8 |
| 24.3 |
| 24.1 |
| 24.8 |
| 25.3 |
| 24.8 |
| 26.5 |
| 18.9 |
| 26.3 |
| 25.1 |
| 25.7 |
| 24.3 |
| 23.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2.1 | 2.8 | 1.5 | 4.4 | 2.9 | 3.0 | 3.6 | 2.4 | 2.9 | 3.3 | 4.1 | 5.1 | 4.3 | 5.8 | 4.4 | 4.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (1.1) | (14.9) | (2.9) | (3.6) | (4.4) | (26.1) | (7.3) | (4.4) | 0.5 | (19.7) | (5.3) | (5.3) | (0.1) | (16.4) | (1.7) | (7.2) | (3.0) | (0.9) | (1.7) | (3.7) | (7.1) | (2.7) | (2.7) | (0.7) | (2.9) | (3.8) | (2.0) | (3.0) | (2.3) | (5.1) | (3.9) | (1.5) | 0.1 | 0.1 | (19.5) | (2.6) | (2.2) | (4.6) | (1.9) | (2.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.0 | 0.9 | 0.9 | 0.9 | 0.5 | 0.9 | 2.3 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | 0.2 | 0.1 | (0.1) | 0.1 | 0.0 | (0.2) | 0.0 | 0.2 | 0.1 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 2.6 | (16.9) | (4.0) | 2.1 | 0.5 | (25.0) | (8.3) | (4.1) | 1.2 | (19.3) | (4.8) | (4.7) | 1.2 | (7.3) | (1.7) | (8.5) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.0) | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (1.4) | (0.3) | (0.2) | 0.1 | (0.5) | 0.0 | 0.0 | (9.4) | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | 0.2 | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | (0.1) | (0.8) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | (0.1) | (0.3) | 0.0 | 0.5 | 0.0 | (0.6) |
| Net Income From Continuing Ops | 2.6 | (17.0) | (4.0) | 2.1 | 0.5 | (25.0) | (6.9) | (3.7) | 1.4 | (19.2) | (4.4) | (4.7) | 1.0 | 2.1 | (1.5) | (8.4) | (2.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | 60.2 | (0.1) | (1.1) | - | 1.7 | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 2.6 | (17.0) | (4.0) | 2.1 | 0.5 | (25.4) | 53.3 | (3.8) | 0.2 | (19.5) | (2.7) | (4.7) | 1.0 | 2.1 | (1.5) | (8.4) | (2.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2.6 | (17.0) | (4.0) | 2.1 | 0.5 | (24.6) | 52.8 | (4.0) | 0.1 | (19.5) | (2.7) | (4.7) | 1.0 | 2.1 | (1.5) | (8.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | 0.0 | 0.0 | 0.0 | - | 0.5 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2.6 | (17.0) | (4.0) | 2.1 | 0.5 | (25.4) | 52.8 | (4.0) | 0.1 | (19.5) | (2.7) | (4.7) | 1.0 | 2.1 | (1.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.15 | - | (0.32) | 0.17 | 0.04 | - | 4.32 | (0.32) | 0.01 | - | (0.22) | (0.39) | 0.08 | - | (0.14) | (0.86) | (0.30) | - | (0.12) | 0.57 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.15 | - | (0.32) | 0.17 | 0.04 | - | 4.32 | (0.32) | 0.01 | - | (0.22) | (0.39) | 0.08 | - | (0.14) | (0.86) | (0.30) | - | ||||||||||||||||||||||
| Shares Basic | 17.2 | - | 12.2 | 12.2 | 12.2 | - | 12.2 | 12.2 | 12.2 | - | 12.2 | 12.2 | 12.2 | - | 11.1 | 9.7 | 9.7 | - | ||||||||||||||||||||||
| Shares Diluted | 17.2 | - | 12.2 | 12.2 | 12.2 | - | 12.2 | 12.2 | 12.2 | - | 12.2 | 12.2 | 12.2 | - | 11.1 | 9.7 | 9.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (1.1) | (14.9) | (2.9) | (3.6) | (4.4) | (26.1) | (7.3) | (4.4) | 0.5 | (19.7) | (5.3) | (5.3) | (0.1) | (16.4) | (1.7) | (7.2) | (3.0) | (0.9) | (1.7) | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | 0.4 | 0.4 | 0.4 | 0.4 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 10.7 | 11.5 | 11.8 | 16.7 | 18.8 | 16.5 | 18.5 | 17.6 | 17.7 | 17.4 | 17.6 | 14.8 | 12.1 | 9.2 |
| 4.6 |
| 3.2 |
| 4.9 |
| 3.2 |
| 3.0 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.6 |
| 1.4 |
| 0.6 |
| 0.8 |
| 0.6 |
| 0.5 |
| Income From Equity Investments | - | - | - | (0.3) | 0.4 | 0.8 | 0.8 | 0.4 | 0.3 | 0.1 | 0.1 | (0.1) | 0.0 | 0.0 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (16.2) | (18.3) | (36.1) | (27.6) | (20.5) | (1.7) | (0.2) | (9.1) | (9.5) | (22.1) | (8.6) | 0.1 | (7.2) | 0.3 |
| (16.3) |
| (18.4) |
| (34.2) |
| (27.3) |
| (10.7) |
| (1.1) |
| 0.6 |
| (7.8) |
| (9.2) |
| (21.5) |
| (8.4) |
| (0.0) |
| (6.9) |
| 0.3 |
| Net Income From Discontinued Ops | - | 0.0 | 58.6 | 1.4 | - | - | - | - | - | - | - | - | - | - |
| Net Income | (16.3) | (18.4) | 24.3 | (25.9) | (10.7) | (1.1) | 0.6 | (7.8) | (9.2) | (21.5) | (8.4) | (0.0) | (6.9) | 0.3 |
| Net Income Attributable To Parent | (16.3) | (18.4) | 24.3 | (25.9) | (10.7) | (1.1) | 0.6 | (7.8) | (9.2) | (21.5) | (8.4) | 0.1 | (6.9) | 0.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.1) | (0.0) | (0.1) |
| Less: Preferred Dividends | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (16.3) | (18.4) | 23.5 | (25.9) | (10.7) | (1.1) | 0.6 | (7.8) | (9.2) | (21.5) | (8.4) | (0.5) | (7.2) | 0.3 |
| (0.95) |
| (1.51) |
| 1.93 |
| (2.12) |
| (1.00) |
| (0.11) |
| 0.06 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 17.2 | 12.2 | 12.2 | 12.2 | 10.7 | 9.7 | 9.6 | - | - | - | - | - | - | - |
| Shares Diluted | 17.2 | 12.2 | 12.2 | 12.2 | 10.7 | 9.7 | 9.6 | - | - | - | - | - | - | - |
| (25.9) |
| (37.3) |
| (30.5) |
| (28.3) |
| (13.3) |
| (9.1) |
| (11.0) |
| (10.3) |
| (24.2) |
| (11.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 3.7 |
| 4.1 |
| 4.3 |
| 4.3 |
| 4.0 |
| 4.5 |
| 4.9 |
| 5.0 |
| 4.6 |
| 4.3 |
| 4.3 |
| 4.3 |
| 4.4 |
| 4.8 |
| 4.3 |
| 4.2 |
| 4.0 |
| 4.5 |
| 4.4 |
| 4.5 |
| 4.2 |
| 4.7 |
| 4.5 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| (1.0) |
| (1.4) |
| 5.6 |
| (4.9) |
| 2.8 |
| 0.3 |
| 1.4 |
| (4.8) |
| (3.3) |
| (2.2) |
| (2.9) |
| (0.8) |
| (4.8) |
| (3.6) |
| (1.2) |
| 0.2 |
| 0.2 |
| (19.0) |
| (1.4) |
| (1.9) |
| (3.9) |
| (1.4) |
| (1.2) |
| (0.8) |
| (1.2) |
| 5.6 |
| (4.6) |
| 3.3 |
| 0.5 |
| 1.5 |
| (4.7) |
| (3.0) |
| (1.2) |
| (2.9) |
| (0.7) |
| (4.8) |
| (3.6) |
| (1.1) |
| 0.2 |
| 0.2 |
| (18.9) |
| (1.1) |
| (1.8) |
| (4.4) |
| (1.5) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (1.2) |
| 5.6 |
| (4.6) |
| 3.3 |
| 0.5 |
| 1.5 |
| (4.7) |
| (3.0) |
| (1.2) |
| (2.9) |
| (0.7) |
| (4.8) |
| (3.6) |
| (1.1) |
| 0.2 |
| 0.2 |
| (18.9) |
| (1.1) |
| (1.8) |
| (4.4) |
| (1.5) |
| (0.5) |
| (2.9) |
| (0.8) |
| (1.2) |
| 5.6 |
| (4.6) |
| 3.3 |
| 0.5 |
| 1.5 |
| (4.7) |
| (3.0) |
| (1.2) |
| (2.9) |
| (0.7) |
| (4.8) |
| (3.6) |
| (1.1) |
| 0.2 |
| 0.2 |
| (18.9) |
| (1.1) |
| (1.8) |
| (4.4) |
| (1.5) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.4) |
| (2.9) |
| (0.8) |
| (1.2) |
| 5.6 |
| (4.6) |
| 3.3 |
| 0.5 |
| 1.5 |
| (4.7) |
| (3.0) |
| (1.2) |
| (2.9) |
| (0.7) |
| (4.8) |
| (3.6) |
| (1.1) |
| 0.2 |
| 0.2 |
| (18.9) |
| (1.1) |
| (1.8) |
| (4.4) |
| (1.5) |
| (0.5) |
| (0.12) |
| 0.57 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.7) |
| (7.1) |
| (2.7) |
| (2.7) |
| (0.7) |
| (2.9) |
| (3.8) |
| (2.0) |
| (3.0) |
| (2.3) |
| (5.1) |
| (3.9) |
| (1.5) |
| 0.1 |
| 0.1 |
| (19.5) |
| (2.6) |
| (2.2) |
| (4.6) |
| (1.9) |
| (2.1) |