| (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 | 3.7 | 5.2 | 3.5 | 4.0 | 3.6 | 2.1 | 2.7 | 3.3 | 3.1 | - | 22.1 | 21.6 | 18.2 | - | 19.1 | 18.2 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 16.4 | 16.3 | 11.2 | - | 65.6 | - | - | - |
| Cost of Revenue | 11.5 | 11.5 | 7.2 | - | 44.8 | - | - | - |
| Gross Profit | 4.8 | 4.8 | 4.0 | - | 20.8 | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | 0.0 | 0.0 | - | 4.8 | 0.0 | 0.0 |
| Selling General & Administrative | - | - | - | - | 11.2 | |||
| Operating Income | ||||||||
| Operating Income | 0.7 | (0.5) | 0.7 | (2.8) | (0.4) | (4.8) | (1.9) | (0.0) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.0 | (3.8) | (0.0) | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.2 | 0.2 | 0.2 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | (3.2) | (4.6) | 0.3 | (4.2) | 6.8 | |||
| Per Share | ||||||||
| EPS Basic | (0.02) | (0.03) | 0.00 | (0.04) | 0.00 | - | - | - |
| EPS Diluted | (0.02) | (0.03) | 0.00 | (0.04) | 0.00 | (0.05) | ||
| Supplementary Data | ||||||||
| EBITDA | 0.8 | (0.3) | 0.8 | (2.8) | 1.8 | - | - | - |
| EBIT | 0.7 | (0.5) | 0.7 | (2.8) | (0.4) | (4.8) | (1.9) | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 2.7 | 3.9 | 2.3 | 2.7 | 2.7 | 1.6 | 1.6 | 2.1 | 1.9 | - | 14.1 | 13.7 | 12.7 | - | 12.5 | 12.8 | - | - | - | - | - | - | - | - | - |
| Gross Profit | 1.0 | 1.3 | 1.2 | 1.3 | 1.0 | 0.5 | 1.1 | 1.2 | 1.1 | - | 8.0 | 7.9 | 5.5 | - | 6.6 | 5.4 | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | 0.0 | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.1 | 3.8 | 3.3 | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||||
| General & Administrative | 0.7 | 0.8 | 1.4 | 0.8 | 1.8 | 0.8 | 0.8 | 0.8 | 0.0 | (0.0) | 1.7 | 0.8 | 0.0 | (6.4) | 3.2 | 3.3 | 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 | - | - | 0.6 | 0.6 | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | 0.4 | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 0.8 | 1.0 | 1.5 | 0.9 | 1.9 | 1.4 | 1.0 | 0.8 | 0.1 | 0.1 | 1.8 | 0.8 | 0.1 | (6.9) | 3.8 | 3.4 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 0.2 | 0.3 | (0.3) | 0.4 | (0.9) | 0.3 | 0.1 | 0.4 | (0.1) | (0.1) | (1.8) | (0.8) | (0.1) | (5.1) | 2.9 | 2.0 | (0.2) | 0.3 | (4.6) | (0.2) | (0.2) | (0.2) | (0.1) | (1.5) | (0.0) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.0 | - | 3.8 | (1.8) | (1.0) | (1.0) | (2.2) | (1.2) | (0.4) | 0.0 | (0.0) | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | (0.0) | (3.7) | 0.2 | (0.3) | (0.3) | (0.1) | (0.4) | (0.1) | 0.3 | (0.6) | (0.1) | (0.7) | (0.0) | - | 1.2 | 0.3 | - | ||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.1 | (3.4) | (0.1) | 0.1 | (1.3) | 0.1 | (0.3) | 0.3 | 0.2 | (0.6) | (1.9) | (1.6) | (0.1) | 2.7 | 2.4 | 1.8 | (0.2) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 0.1 | (3.4) | (0.1) | 0.1 | (1.3) | 0.1 | (0.3) | 0.3 | 0.2 | (0.6) | (1.9) | (1.6) | (0.1) | 2.7 | 2.4 | 1.8 | (0.2) | ||||||||
| Net Income Attributable To Parent | 0.0 | (3.6) | (0.3) | (0.2) | (1.4) | (0.3) | (0.5) | 0.1 | 0.2 | (2.7) | (1.9) | (1.6) | 2.0 | (4.3) | 2.4 | 1.9 | |||||||||
| Less: Minority Interest | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | (0.2) | 0.2 | 0.2 | 0.6 | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 0.0 | (3.6) | (0.3) | (0.2) | (1.4) | (0.3) | (0.5) | 0.1 | 0.2 | (8.8) | 1.9 | 2.9 | (0.1) | (4.3) | 2.4 | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.00 | - | 0.00 | 0.00 | (0.01) | - | 0.00 | 0.00 | 0.00 | - | (0.02) | (0.01) | 0.00 | - | 0.02 | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | - | 0.00 | 0.00 | (0.01) | - | 0.00 | 0.00 | 0.00 | - | (0.02) | (0.01) | 0.00 | - | 0.02 | 0.02 | 0.00 | - | |||||||
| Shares Basic | 187.5 | - | 167.6 | 153.4 | 135.5 | - | 132.8 | 130.2 | 127.8 | - | 118.3 | 110.2 | 102.8 | - | 102.3 | 100.6 | 107.0 | - | |||||||
| Shares Diluted | 192.8 | - | 167.6 | 153.4 | 135.5 | - | 132.8 | 130.2 | - | - | 118.6 | - | - | - | 102.3 | - | - | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 0.2 | 0.4 | (0.3) | 0.5 | (0.9) | 0.3 | 0.1 | 0.5 | (0.1) | - | (1.8) | (0.8) | - | - | 3.4 | 2.6 | - | - | - | - | - | - | - | - | - |
| EBIT | 0.2 | 0.3 | (0.3) | 0.4 | (0.9) | 0.3 | 0.1 | 0.4 | (0.1) | (0.1) | (1.8) | (0.8) | (0.1) | (5.1) | 2.9 | 2.0 | (0.2) | 0.3 | (4.6) | ||||||
| 0.3 |
| 0.1 |
| 0.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 3.8 | 4.9 | 2.3 | 2.5 | 0.1 | 0.3 | - | - |
| Depreciation & Amortization | 0.2 | 0.1 | 0.1 | 0.0 | 2.3 | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | 0.0 | 0.5 | - | - | - |
| Total Operating Expenses | 4.2 | 5.2 | 3.3 | 2.8 | 0.4 | 4.8 | 1.9 | 0.1 |
| 0.0 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (3.7) | (4.0) | (0.3) | (1.5) | 0.5 | 0.0 | - | - |
| Pre-Tax Income | - | - | - | - | - | - | (1.9) | (2.9) |
| (4.8) |
| (2.0) |
| (2.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (3.2) | (4.6) | 0.3 | (4.2) | 6.8 | (4.8) | (2.0) | (2.9) |
| Net Income Attributable To Parent | (4.0) | (5.4) | (0.5) | (4.2) | (0.1) | (4.8) | (2.0) | (2.9) |
| Less: Minority Interest | 0.8 | 0.8 | 0.8 | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.0) | (5.4) | (0.5) | (4.2) | (0.1) | (4.8) | (2.0) | (2.9) |
| - |
| - |
| Shares Basic | 187.5 | 157.4 | 128.6 | 114.7 | 100.7 | 95.1 | 104.7 | 100.0 |
| Shares Diluted | 192.8 | 157.4 | 128.6 | 127.4 | 102.9 | - | - | - |
| (0.0) |
| 0.0 |
| (4.4) |
| 4.5 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (0.3) |
| 4.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 1.5 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (4.6) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (1.5) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (4.6) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (1.5) |
| (0.0) |
| (0.2) |
| 0.2 |
| (4.6) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (1.5) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| (0.2) |
| 0.2 |
| (4.6) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (1.5) |
| (0.0) |
| (0.05) |
| 0.00 |
| 0.00 |
| - |
| - |
| - |
| - |
| 91.4 |
| 104.7 |
| 104.7 |
| - |
| 105.0 |
| 104.6 |
| 104.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (1.5) |
| (0.0) |