| (in millions of USD, except per-share data) | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | - | - | - | - | - | 0.3 | 0.7 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (8.2) | (7.0) | (8.5) | (6.2) | (7.5) | (5.8) | (6.1) | (6.0) | (6.1) | (7.7) | (5.3) | (3.0) | (2.6) |
| Non-Operating | |||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | (0.0) | 0.3 | - | - | - | - | (3.2) | - | - | - |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.20) | (0.13) | (0.13) | (0.13) | (0.19) | (0.17) | 0.23 | (0.23) | (0.28) | (0.27) | (0.63) | 0.64 | 0.62 |
| EPS Diluted | (0.20) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | (7.0) | (8.5) | (6.2) | (7.5) | (5.8) | (6.1) | (6.0) | (6.1) | (7.7) | (5.3) | (3.0) | - |
| EBIT | (8.2) | ||||||||||||
| 0.2 |
| - |
| 0.1 |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.4 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| - |
| 0.1 |
| (0.0) |
| 0.2 |
| 0.0 |
| 0.0 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2.4 | 2.1 | 1.5 | 2.1 | 2.2 | 1.2 | 1.4 | 1.7 | 2.2 | 2.6 | 2.0 | 1.5 | 1.6 | 1.4 | 1.7 | 1.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (2.4) | (2.1) | (1.5) | (2.1) | (2.2) | (1.2) | (1.4) | (1.7) | (2.2) | (2.6) | (2.0) | (1.5) | (1.6) | (1.4) | (1.7) | (1.5) | (1.5) | (2.6) | (1.9) | (1.7) | (1.3) | (1.7) | (1.2) | (1.5) | (1.3) | (2.2) | (1.0) | (2.3) | (1.2) | (1.4) | (1.1) | (1.5) | (1.7) | (1.8) | (1.1) | (3.1) | (1.5) | (1.9) | (1.3) | (2.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 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 | 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 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (4.9) | (4.4) | (4.3) | (2.8) | (2.6) | (2.0) | (1.6) | (2.6) | (1.8) | (1.6) | (2.1) | (1.5) | (1.6) | (1.4) | (1.8) | (1.9) | (1.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (4.9) | (4.4) | (4.3) | (2.8) | (2.6) | (2.0) | (1.6) | (2.6) | (1.8) | (1.6) | (2.1) | (1.5) | (1.6) | (1.4) | (1.8) | (1.9) | (1.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (4.9) | (4.4) | (4.3) | (2.8) | (2.6) | (2.0) | (1.6) | (2.6) | (1.8) | (1.6) | (2.1) | (1.5) | (1.6) | (1.4) | (1.8) | (1.9) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (4.9) | (4.4) | (4.3) | (2.8) | (2.6) | (2.0) | (1.6) | (2.6) | (1.8) | (1.6) | (2.1) | (1.5) | (1.6) | (1.4) | (1.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.06) | (0.06) | (0.06) | - | (0.04) | (0.03) | (0.02) | - | (0.03) | (0.03) | (0.04) | - | (0.03) | (0.03) | (0.04) | - | (0.03) | (0.07) | (0.05) | - | (0.04) | (0.05) | (0.04) | - | (0.05) | (0.08) | (0.04) | - | (0.04) | (0.06) | (0.04) | - | (0.07) | (0.08) | (0.06) | - | (0.09) | (0.12) | 0.13 | - |
| EPS Diluted | (0.06) | (0.06) | (0.06) | - | (0.04) | (0.03) | (0.02) | - | (0.03) | (0.03) | (0.04) | - | (0.03) | (0.03) | (0.04) | - | (0.03) | (0.07) | ||||||||||||||||||||||
| Shares Basic | 83.1 | 78.4 | 76.3 | - | 67.9 | 66.2 | 65.2 | - | 60.5 | 59.1 | 56.3 | - | 48.5 | 47.0 | 46.9 | - | 43.6 | 40.5 | ||||||||||||||||||||||
| Shares Diluted | 83.1 | 78.4 | 76.3 | - | 67.9 | 66.2 | 65.2 | - | 60.5 | 59.1 | 56.3 | - | 48.5 | 47.0 | 46.9 | - | 43.6 | 40.5 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | (1.5) | - | - | - | (1.4) | - | - | - | (2.0) | - | - | - | (1.7) | (1.5) | (1.5) | (2.6) | (1.9) | (1.7) | (1.3) | (1.7) | (1.2) | (1.5) | (1.3) | (2.2) | (1.0) | (2.3) | (1.2) | (1.4) | (1.1) | (1.5) | (1.7) | (1.8) | (1.1) | (3.1) | (1.5) | (1.9) | (1.3) | (2.7) |
| EBIT | (2.4) | (2.1) | (1.5) | (2.1) | (2.2) | (1.2) | (1.4) | (1.7) | (2.2) | (2.6) | (2.0) | (1.5) | (1.6) | (1.4) | (1.7) | (1.5) | (1.5) | (2.6) | (1.9) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.0 | 0.8 | 0.7 | 0.8 | 0.8 | 0.5 | 0.5 | 0.7 | 0.5 | 0.5 | 0.3 | 0.2 | 0.0 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8.2 | 7.0 | 8.5 | 6.2 | 7.5 | 5.8 | 6.8 | 6.4 | 6.4 | 8.0 | 5.5 | 3.2 | 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | (9.0) | (8.0) | (6.5) | (7.6) | (5.9) | (6.4) | (6.0) | (6.1) | (7.6) | (5.3) | - | - |
| (16.5) |
| (9.1) |
| (8.1) |
| (6.5) |
| (7.8) |
| (5.9) |
| (6.4) |
| (6.0) |
| (6.1) |
| (4.3) |
| (5.3) |
| (5.2) |
| (5.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (16.5) | (9.1) | (8.1) | (6.5) | (7.8) | (5.9) | (6.4) | (6.0) | (6.1) | (4.3) | (5.3) | (5.2) | (5.0) |
| Net Income Attributable To Parent | (16.5) | (9.1) | (8.1) | (6.5) | (7.8) | (5.9) | (6.4) | (6.0) | (6.1) | (4.3) | (5.3) | (5.2) | (5.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (16.5) | (9.1) | (8.1) | (6.5) | (7.8) | (5.9) | (6.4) | (6.0) | (6.1) | (4.3) | (5.3) | (5.2) | (5.0) |
| (0.13) |
| (0.13) |
| (0.13) |
| (0.19) |
| (0.17) |
| 0.23 |
| (0.23) |
| (0.28) |
| (0.27) |
| (0.63) |
| 0.64 |
| 0.62 |
| Shares Basic | 83.1 | 67.8 | 59.9 | 48.7 | 42.4 | 35.5 | 27.6 | 25.9 | 21.6 | 16.3 | 8.5 | 8.2 | 8.1 |
| Shares Diluted | 83.1 | 67.8 | 59.9 | 48.7 | 42.4 | 35.5 | 27.6 | 25.9 | 21.6 | 16.3 | 8.5 | 8.2 | 8.1 |
| (7.0) |
| (8.5) |
| (6.2) |
| (7.5) |
| (5.8) |
| (6.1) |
| (6.0) |
| (6.1) |
| (7.7) |
| (5.3) |
| (3.0) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 2.6 |
| 1.9 |
| 1.4 |
| 1.3 |
| 1.8 |
| 1.3 |
| 1.5 |
| 1.7 |
| 2.5 |
| 1.0 |
| 2.3 |
| 1.4 |
| 1.5 |
| 1.2 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.2 |
| 3.0 |
| 1.8 |
| 1.9 |
| 1.3 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (1.4) |
| (2.3) |
| (1.0) |
| (2.3) |
| (1.2) |
| (1.4) |
| (1.1) |
| (1.5) |
| (1.7) |
| (1.8) |
| (1.1) |
| (3.0) |
| (1.4) |
| (1.8) |
| (1.3) |
| (2.7) |
| (2.7) |
| (1.9) |
| (1.4) |
| (1.4) |
| (1.8) |
| (1.3) |
| (1.6) |
| (1.4) |
| (2.3) |
| (1.0) |
| (2.3) |
| (1.2) |
| (1.4) |
| (1.1) |
| (1.5) |
| (1.7) |
| (1.8) |
| (1.1) |
| (3.0) |
| (1.4) |
| (1.8) |
| 2.0 |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| (1.9) |
| (1.4) |
| (1.4) |
| (1.8) |
| (1.3) |
| (1.6) |
| (1.4) |
| (2.3) |
| (1.0) |
| (2.3) |
| (1.2) |
| (1.4) |
| (1.1) |
| (1.5) |
| (1.7) |
| (1.8) |
| (1.1) |
| (3.0) |
| (1.4) |
| (1.8) |
| 2.0 |
| (2.7) |
| (1.3) |
| (2.7) |
| (1.9) |
| (1.4) |
| (1.4) |
| (1.8) |
| (1.3) |
| (1.6) |
| (1.4) |
| (2.3) |
| (1.0) |
| (2.3) |
| (1.2) |
| (1.4) |
| (1.1) |
| (1.5) |
| (1.7) |
| (1.8) |
| (1.1) |
| (3.0) |
| (1.4) |
| (1.8) |
| 2.0 |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| (1.3) |
| (2.7) |
| (1.9) |
| (1.4) |
| (1.4) |
| (1.8) |
| (1.3) |
| (1.6) |
| (1.4) |
| (2.3) |
| (1.0) |
| (2.3) |
| (1.2) |
| (1.4) |
| (1.1) |
| (1.5) |
| (1.7) |
| (1.8) |
| (1.1) |
| (3.0) |
| (1.4) |
| (1.8) |
| 2.0 |
| (2.7) |
| (0.05) |
| - |
| (0.04) |
| (0.05) |
| (0.04) |
| - |
| (0.05) |
| (0.08) |
| (0.04) |
| - |
| (0.04) |
| (0.06) |
| (0.04) |
| - |
| (0.07) |
| (0.08) |
| (0.06) |
| - |
| (0.09) |
| (0.12) |
| 0.13 |
| - |
| 38.8 |
| - |
| 36.3 |
| 34.3 |
| 33.7 |
| - |
| 27.8 |
| 27.6 |
| 27.1 |
| - |
| 26.3 |
| 25.5 |
| 25.2 |
| - |
| 23.1 |
| 22.4 |
| 17.8 |
| - |
| 16.7 |
| 15.7 |
| 15.1 |
| - |
| 38.8 |
| - |
| 36.3 |
| 34.3 |
| 33.7 |
| - |
| 27.8 |
| 27.6 |
| 27.1 |
| - |
| 26.3 |
| 25.5 |
| 25.2 |
| - |
| 23.1 |
| 22.4 |
| 17.8 |
| - |
| 16.7 |
| 15.7 |
| 15.4 |
| - |
| (1.7) |
| (1.3) |
| (1.7) |
| (1.2) |
| (1.5) |
| (1.3) |
| (2.2) |
| (1.0) |
| (2.3) |
| (1.2) |
| (1.4) |
| (1.1) |
| (1.5) |
| (1.7) |
| (1.8) |
| (1.1) |
| (3.1) |
| (1.5) |
| (1.9) |
| (1.3) |
| (2.7) |