| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | 0.6 | 0.6 | 0.8 | 0.6 | 1.2 | 0.8 | 0.5 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (1.0) | (1.2) | (1.5) | (1.3) | (3.3) | (1.6) | (0.7) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.1) | (1.3) | (1.5) | (1.3) | (3.4) | (1.6) | |
| Per Share | |||||||
| EPS Basic | (0.05) | 0.07 | 0.08 | 0.08 | 0.23 | 0.15 | - |
| EPS Diluted | (0.05) | 0.07 | 0.08 | 0.08 | 0.23 | 0.15 | - |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | (1.0) | (1.2) | (1.5) | (1.3) | (3.3) | (1.6) | (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||
| Research & Development | 0.0 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.4 | (0.3) | 0.5 | 0.3 | 0.1 | 0.7 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| General & Administrative | 0.2 | (0.1) | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.4 | 1.1 | 0.5 | 0.1 | |||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | |||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Income | ||||||||||||||||||||||
| Operating Income | (0.2) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.3) | (0.2) | (0.5) | 0.1 | (0.7) | (0.4) | (0.3) | (1.1) | (1.4) | (0.6) | (0.2) | (0.6) | (0.4) | (0.4) | (0.3) | (0.2) |
| Non-Operating | ||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Operating 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) | |||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Tax & Net | ||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.2) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.3) | (0.2) | (0.6) | 0.1 | (0.7) | (0.4) | (0.3) | (1.1) | (1.4) | (0.6) | (0.2) | |||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income | (0.2) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.3) | (0.2) | (0.6) | 0.1 | (0.7) | (0.4) | (0.3) | (1.1) | (1.4) | (0.6) | (0.2) | |||||
| Net Income Attributable To Parent | (0.2) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.3) | (0.2) | (0.6) | 0.1 | (0.7) | (0.4) | (0.3) | (1.1) | (1.4) | (0.6) | ||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income To Common Shareholders | (0.2) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.3) | (0.2) | (0.6) | 0.1 | (0.7) | (0.4) | (0.3) | (1.1) | (1.4) | |||||||
| Per Share | ||||||||||||||||||||||
| EPS Basic | 0.01 | - | 0.01 | 0.02 | 0.02 | - | 0.01 | 0.01 | 0.03 | - | 0.04 | 0.03 | 0.02 | - | 0.10 | 0.05 | 0.01 | - | 0.03 | 0.04 | 0.02 | - |
| EPS Diluted | 0.01 | - | 0.01 | 0.02 | 0.02 | - | 0.01 | 0.01 | 0.03 | - | 0.04 | 0.03 | 0.02 | - | 0.10 | 0.05 | 0.01 | - | ||||
| Shares Basic | 20.2 | - | 19.6 | 19.6 | 19.6 | - | 18.7 | 18.7 | 18.6 | - | 16.4 | 16.1 | 16.0 | - | 15.1 | 13.6 | 13.0 | - | ||||
| Shares Diluted | 20.2 | - | 19.6 | 19.6 | 19.6 | - | 18.7 | 18.7 | 18.6 | - | 16.4 | 16.1 | 16.0 | - | 15.1 | 13.6 | 13.0 | - | ||||
| Supplementary Data | ||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | (0.3) | - | - | - | - | - | - | - | - | - |
| EBIT | (0.2) | (0.3) | (0.3) | (0.3) | (0.4) | (0.4) | (0.3) | (0.2) | (0.5) | 0.1 | (0.7) | (0.4) | (0.3) | (1.1) | (1.4) | (0.6) | (0.2) | (0.6) | (0.4) | |||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 0.4 | 0.6 | 0.7 | 0.8 | 2.1 | 0.9 | 0.2 |
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) |
| Pre-Tax Income | - | - | - | - | - | - | - |
| (0.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (1.1) | (1.3) | (1.5) | (1.3) | (3.4) | (1.6) | (0.7) |
| Net Income Attributable To Parent | (1.1) | (1.3) | (1.5) | (1.3) | (3.4) | (1.6) | (0.7) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.1) | (1.3) | (1.5) | (1.3) | (3.4) | (1.6) | (0.7) |
| Shares Basic | 20.2 | 19.6 | 18.7 | 16.7 | 14.3 | 11.2 | - |
| Shares Diluted | 20.2 | 19.6 | 18.7 | 16.7 | 14.3 | 11.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.3) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.3) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.2) |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.3) |
| (0.2) |
| 0.03 |
| 0.04 |
| - |
| - |
| 12.1 |
| 10.8 |
| 9.5 |
| - |
| 12.1 |
| 10.8 |
| - |
| - |
| (0.4) |
| (0.3) |
| (0.2) |