| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | - | - | - | - | - | 0.7 | 1.6 | 1.4 | 1.4 | (0.4) | 1.7 | 2.0 | 2.5 | - | - | 4.2 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | - | - | 5.1 | 5.8 | 6.0 | 7.8 | 9.6 |
| Cost of Revenue | - | - | 1.2 | 1.6 | 2.3 | 1.6 | 4.0 |
| Gross Profit | - | - | 3.9 | 4.2 | 3.7 | 6.2 | 5.5 |
| Operating Expenses | |||||||
| Research & Development | - | - | 2.6 | 2.4 | 1.7 | 1.8 | 0.5 |
| Selling General & Administrative | 4.2 | 4.6 | 4.6 | 9.3 | 12.2 | 15.6 | |
| Operating Income | |||||||
| Operating Income | (4.2) | (4.6) | (4.6) | (13.6) | (19.9) | (18.0) | (17.3) |
| Non-Operating | |||||||
| Interest Income | - | - | 0.4 | 0.5 | 0.0 | - | - |
| Interest Expense | - | - | 0.6 | 0.5 | 0.6 | 0.4 | 3.1 |
| Tax & Net | |||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | - | 0.0 | (1.4) |
| Net Income From Continuing Ops | (4.3) | (4.5) | (0.7) | (8.2) | (20.0) | (9.0) | |
| Per Share | |||||||
| EPS Basic | 0.05 | (1.56) | (83.47) | (6.35) | (9.68) | (8.25) | (3.85) |
| EPS Diluted | 0.05 | (1.56) | (83.47) | (6.35) | (9.68) | (8.25) | (3.85) |
| Supplementary Data | |||||||
| EBITDA | - | - | (1.8) | (10.3) | (14.3) | (11.2) | (10.6) |
| EBIT | (4.2) | (4.6) | (4.6) | (13.6) | (19.9) | (18.0) | (17.3) |
| 2.5 |
| (0.9) |
| 2.1 |
| 2.5 |
| 4.1 |
| 2.9 |
| 3.5 |
| 1.4 |
| 1.8 |
| Cost of Revenue | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.5 | 0.6 | 0.9 | 0.3 | 0.6 | 0.5 | 0.2 | 0.3 | 0.4 | 0.6 | 1.7 | 1.0 | 0.5 | 0.8 |
| Gross Profit | - | - | - | - | - | 0.5 | 1.3 | 1.1 | 1.1 | (0.5) | 1.3 | 1.5 | 2.0 | - | - | 3.5 | 2.0 | (1.1) | 1.8 | 2.1 | 3.4 | 1.2 | 2.5 | 0.8 | 1.0 |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | 0.1 | 0.6 | 0.4 | 1.6 | 0.8 | 0.4 | 0.9 | 0.3 | 0.2 | 0.7 | 0.4 | 0.4 | 1.0 | 0.3 | 0.5 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 |
| Selling General & Administrative | 1.0 | 0.4 | 1.0 | 1.8 | 1.5 | 0.6 | 1.2 | 1.3 | 1.5 | 2.9 | 2.0 | 2.2 | 2.1 | 2.9 | 2.2 | 3.2 | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Depreciation & Amortization | - | - | - | - | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 1.6 | 1.6 | |||||||||
| Amortization of Intangibles | - | - | - | - | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 1.0 | 0.4 | 1.0 | 1.8 | 1.5 | 0.6 | 1.2 | 1.3 | 1.5 | 4.5 | 6.1 | 3.9 | 3.3 | 4.0 | 11.9 | 5.2 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (1.0) | (0.4) | (1.0) | (1.8) | (1.5) | (0.6) | (1.2) | (1.3) | (1.5) | (5.0) | (4.8) | (2.5) | (1.3) | (4.1) | (13.7) | (1.7) | (0.5) | (8.0) | (3.6) | (4.3) | (2.2) | (4.3) | (2.3) | (5.0) | (5.6) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 0.0 | 0.1 | 0.1 | (0.2) | 0.3 | 0.0 | 0.3 | 1.7 | 1.9 | 5.4 | 0.3 | (0.1) | (0.1) | - | - | - | - | ||||||||
| Pre-Tax Income | (1.0) | (0.3) | (0.9) | (2.0) | (1.2) | (0.6) | (0.9) | 0.4 | 0.4 | 0.3 | (4.5) | (2.5) | (1.4) | - | (13.8) | (1.8) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | 0.0 | - | (1.4) | (0.0) | (0.0) | (0.0) |
| Net Income From Continuing Ops | (1.0) | (0.3) | (0.9) | (2.0) | (1.2) | (0.6) | (0.9) | 0.4 | 0.4 | 0.3 | (4.5) | (2.5) | (1.4) | (4.2) | (13.8) | (1.8) | (0.2) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (1.0) | (0.3) | (0.9) | 5.4 | (2.3) | (9.3) | (2.2) | (0.7) | (2.2) | 0.3 | (4.5) | (2.5) | (1.4) | (4.2) | (13.8) | (1.8) | (0.2) | ||||||||
| Net Income Attributable To Parent | (1.0) | (0.3) | (0.9) | 5.4 | (2.3) | (9.3) | (2.2) | (0.7) | (2.2) | 0.3 | (4.5) | (2.5) | (1.4) | (4.2) | (13.8) | (1.8) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 1.1 | 0.2 | 0.6 | - | 0.3 | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (1.2) | (0.6) | (1.2) | 5.2 | (2.5) | (10.8) | (5.2) | (2.7) | (8.0) | (3.8) | (6.0) | (2.5) | (1.4) | (4.2) | (13.8) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.03) | - | (0.03) | (1.29) | (9.37) | - | (16.65) | (9.25) | (42.19) | - | (2.85) | (1.20) | (0.66) | - | (6.69) | (0.88) | (0.08) | - | (0.17) | (0.22) | 0.31 | - | (0.96) | - | - |
| EPS Diluted | (0.03) | - | (0.03) | (1.29) | (9.37) | - | (16.65) | (9.25) | (42.19) | - | (2.85) | (1.20) | (0.66) | - | (6.69) | (0.88) | (0.08) | - | |||||||
| Shares Basic | 46.2 | - | 42.3 | 25.9 | 1.2 | - | 0.4 | 0.3 | 0.2 | - | 2.1 | 2.1 | 2.1 | - | 2.1 | 2.1 | 2.1 | - | |||||||
| Shares Diluted | 46.2 | - | 42.3 | 25.9 | 1.2 | - | 0.4 | 0.3 | 0.2 | - | 2.1 | 2.1 | 2.1 | - | 2.1 | 2.1 | 2.1 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | 0.1 | (0.5) | (0.6) | (0.8) | (4.2) | (4.0) | (1.6) | (0.5) | (3.2) | (12.1) | (0.1) | 1.1 | (6.3) | (1.9) | (2.6) | (0.5) | (2.6) | (0.7) | (3.4) | (3.9) |
| EBIT | (1.0) | (0.4) | (1.0) | (1.8) | (1.5) | (0.6) | (1.2) | (1.3) | (1.5) | (5.0) | (4.8) | (2.5) | (1.3) | (4.1) | (13.7) | (1.7) | (0.5) | (8.0) | (3.6) | ||||||
| 15.7 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | 2.8 | 3.3 | 5.6 | 6.9 | 6.7 |
| Amortization of Intangibles | - | - | 2.8 | 3.3 | 5.6 | 6.9 | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.2 | 4.6 | 4.6 | 17.8 | 23.6 | 24.3 | 22.8 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | 0.1 | 3.9 | 5.5 | (0.1) | - | - |
| Pre-Tax Income | (4.3) | (4.5) | (0.7) | (8.2) | (20.0) | (9.0) | (22.0) |
| (20.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 3.2 | 1.9 | (14.3) | (8.2) | (20.0) | (9.0) | (20.6) |
| Net Income Attributable To Parent | 3.2 | 1.9 | (14.3) | (8.2) | (20.0) | (9.0) | (20.6) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.9 | 1.0 | 2.3 | 0.8 | - | - | - |
| Net Income To Common Shareholders | 2.3 | 0.9 | (26.8) | (13.8) | (20.0) | (9.0) | (20.6) |
| Shares Basic | 46.2 | 28.1 | 0.3 | 2.2 | 2.1 | 1.1 | 5.3 |
| Shares Diluted | 46.2 | 28.1 | 0.3 | 2.2 | 2.1 | 1.1 | 5.3 |
| 3.9 |
| 4.2 |
| 3.4 |
| 4.1 |
| 3.9 |
| 3.7 |
| 3.1 |
| 4.1 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 6.9 |
| 5.4 |
| 6.3 |
| 5.6 |
| 5.5 |
| 4.8 |
| 5.9 |
| 6.6 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.8 |
| 1.0 |
| 0.8 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.2) |
| (1.7) |
| (2.1) |
| 3.0 |
| (6.8) |
| (3.3) |
| (5.8) |
| (6.1) |
| (8.2) |
| (1.7) |
| (2.1) |
| 3.0 |
| (5.4) |
| (3.3) |
| (5.8) |
| (6.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.2) |
| (1.7) |
| (2.1) |
| 3.0 |
| (5.4) |
| (3.3) |
| (5.8) |
| (6.1) |
| (0.2) |
| (8.2) |
| (1.7) |
| (2.1) |
| 3.0 |
| (5.4) |
| (3.3) |
| (5.8) |
| (6.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| (0.2) |
| (8.2) |
| (1.7) |
| (2.1) |
| 3.0 |
| (5.4) |
| (3.3) |
| (5.8) |
| (6.1) |
| (0.17) |
| (0.22) |
| 0.31 |
| - |
| (0.96) |
| - |
| - |
| 9.8 |
| 9.8 |
| 9.8 |
| - |
| 3.4 |
| 3.4 |
| 4.9 |
| 9.8 |
| 9.8 |
| 9.8 |
| - |
| 3.4 |
| 3.4 |
| 4.9 |
| (4.3) |
| (2.2) |
| (4.3) |
| (2.3) |
| (5.0) |
| (5.6) |