| (in millions of USD, except per-share data) | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 1.2 | 0.7 | 0.7 | 4.4 | 0.6 | 1.0 | 3.3 | 3.5 | 0.7 | 2.8 | 3.0 | 7.6 | 1.9 | 2.5 | 1.2 | 7.3 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 7.0 | 9.3 | 9.5 | 9.3 | 12.5 | 7.4 | 9.3 | 14.9 | 12.8 | 8.9 | 6.4 | 8.5 | 15.2 | 12.4 | 12.0 | - |
| Cost of Revenue | 5.8 | 7.1 | 6.6 | 6.7 | 9.6 | 6.3 | 6.5 | 10.6 | 12.2 | 6.5 | 5.3 | 6.8 | 9.9 | 8.3 | 8.1 | - |
| Gross Profit | 1.2 | 2.1 | 2.9 | 2.6 | 2.9 | 1.1 | 2.8 | 4.3 | 0.6 | 2.4 | 1.1 | 1.7 | 5.3 | 4.0 | 3.8 | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | 0.8 | 2.3 | 2.0 | 1.2 | 1.3 | 0.9 | 1.0 | 0.5 | 0.5 | 1.1 | 1.0 | 0.7 | 1.3 | 1.4 | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (5.5) | (8.0) | (9.9) | (9.6) | (12.3) | (9.5) | (2.9) | (3.5) | (6.2) | (4.5) | (6.0) | (5.8) | 0.5 | (0.1) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 0.0 | 1.9 | 3.2 | 1.9 | 0.8 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.1 | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | (0.4) | 0.2 | 0.0 | (0.0) | |
| Per Share | ||||||||||||||||
| EPS Basic | - | (0.65) | (1.36) | (3.78) | 0.48 | - | - | - | - | - | (1.09) | (1.06) | 0.03 | 0.00 | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | (5.3) | (7.6) | (9.5) | (9.1) | (11.8) | (9.0) | (2.6) | (3.4) | (6.0) | (4.4) | (5.9) | (5.7) | 0.6 | 0.0 | (0.5) | - |
| 1.4 |
| 4.3 |
| 2.1 |
| 4.8 |
| 0.8 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 1.0 | 0.8 | 0.4 | 3.6 | 0.5 | 1.9 | 2.3 | 2.0 | 0.6 | 1.9 | 2.1 | 4.9 | 1.0 | 1.7 | 0.5 | 5.1 | 1.0 | 3.2 | 1.1 | 3.4 | 0.4 | - | - | - | - |
| Gross Profit | 0.2 | (0.1) | 0.3 | 0.9 | 0.1 | (0.9) | 1.0 | 1.5 | 0.1 | 0.8 | 0.9 | 2.7 | 0.9 | 0.8 | 0.7 | 2.2 | 0.4 | 1.0 | 1.0 | 1.4 | 0.4 | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 0.1 | 0.1 | 0.2 | 0.4 | 0.3 | 0.3 | 0.1 | 0.2 | 0.1 | 0.6 | 0.1 | 0.4 | 0.1 | - | 0.1 | 0.7 | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 1.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | ||||||||
| General & Administrative | 0.7 | 0.1 | 1.2 | 0.7 | 1.0 | 3.0 | 0.7 | 0.7 | 0.6 | 0.9 | 0.6 | 0.6 | 0.4 | 0.2 | 0.6 | 0.4 | 0.6 | ||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.2 | 0.0 | (0.1) | 0.0 | 0.2 | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 1.0 | 2.7 | 1.5 | 1.4 | 1.4 | 4.6 | 1.0 | 1.1 | 0.8 | 1.7 | 0.9 | 1.4 | 0.8 | 1.1 | 1.0 | 1.3 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (0.8) | (2.9) | (1.3) | (0.5) | (1.4) | (5.6) | 0.1 | 0.4 | (0.7) | (0.8) | (0.1) | 1.3 | 0.1 | (0.3) | (0.3) | 0.9 | (0.4) | (0.4) | 0.0 | 0.3 | (0.5) | - | - | - | - |
| 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 | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||
| Income From Equity Investments | (0.8) | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | (0.0) | (0.1) | (0.1) | - | - | - | |||||||||
| Other Non-Operating Income | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.1) | 0.0 | 0.0 | 0.1 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | ||||||||
| Pre-Tax Income | (0.8) | (2.9) | (1.3) | (0.5) | (1.4) | (5.7) | (0.3) | 1.0 | (0.7) | (0.6) | (0.3) | 1.3 | 0.1 | (0.3) | (0.2) | 1.0 | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | (0.0) | (0.0) | 0.2 | (0.1) | (0.0) | (0.5) | (0.0) | 0.1 | 0.0 | (0.1) | 0.0 | 0.2 | 0.0 | (0.0) | (0.0) | 0.1 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | (0.8) | (2.9) | (1.5) | (0.4) | (1.4) | (4.7) | (0.2) | 0.9 | (0.7) | (0.5) | (0.3) | 1.1 | 0.0 | (0.3) | (0.2) | 0.9 | (0.4) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (0.8) | (2.9) | (1.5) | (0.4) | (1.4) | (4.7) | (0.2) | 0.9 | (0.7) | (0.5) | (0.3) | 1.1 | 0.0 | (0.3) | (0.2) | 0.9 | (0.4) | ||||||||
| Net Income Attributable To Parent | (0.8) | (2.9) | (1.5) | (0.4) | (1.4) | (4.7) | (0.3) | 0.9 | (0.7) | (0.5) | (0.3) | 1.0 | 0.0 | (0.3) | (0.2) | 0.8 | |||||||||
| Less: Minority Interest | - | - | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.1 | 0.0 | (0.0) | 0.0 | 0.1 | 0.0 | (0.0) | (0.0) | 0.1 | 0.0 | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (0.8) | (2.9) | (1.5) | (0.4) | (1.4) | (5.1) | (0.3) | 0.9 | (0.7) | (0.5) | (0.3) | 1.0 | 0.0 | (0.3) | (0.2) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | - | - | (0.26) | (0.07) | (0.26) | - | (0.05) | 0.18 | - | - | (0.07) | 0.23 | 0.00 | - | - | - | - | - | 0.00 | 0.06 | (0.13) | - | - | - | - |
| EPS Diluted | - | - | (0.26) | (0.07) | (0.26) | - | (0.05) | 0.18 | - | - | (0.07) | 0.23 | 0.00 | - | - | - | - | - | |||||||
| Shares Basic | - | - | 5.8 | 5.6 | 5.4 | - | 4.8 | 4.7 | 4.8 | - | 4.5 | 4.2 | 4.0 | - | 4.0 | 4.0 | 4.0 | - | |||||||
| Shares Diluted | - | - | 5.8 | 5.6 | 5.4 | - | 4.8 | 4.8 | 4.8 | - | 4.5 | 4.2 | 4.0 | - | 4.0 | 4.0 | 4.0 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | (0.8) | (2.8) | (1.2) | (0.5) | (1.3) | (5.5) | 0.1 | 0.4 | (0.7) | (0.9) | (0.1) | 1.4 | 0.1 | (0.4) | (0.3) | 1.1 | (0.4) | - | - | - | (0.5) | - | - | - | - |
| EBIT | (0.8) | (2.9) | (1.3) | (0.5) | (1.4) | (5.6) | 0.1 | 0.4 | (0.7) | (0.8) | (0.1) | 1.3 | 0.1 | (0.3) | (0.3) | 0.9 | (0.4) | (0.4) | 0.0 | ||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 0.8 | 1.3 | 1.4 | 1.5 | 1.5 | 1.2 | 0.6 | 1.3 | 1.2 | 0.7 | 0.8 | 1.9 | 0.9 | 1.0 | 0.8 | - |
| General & Administrative | 2.8 | 6.9 | 8.8 | 10.6 | 12.4 | 7.1 | 3.7 | 6.0 | 5.2 | 4.8 | 3.0 | 5.0 | 2.6 | 1.8 | 3.6 | - |
| Depreciation & Amortization | 0.1 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.7 | 10.1 | 12.7 | 12.2 | 15.2 | 10.7 | 5.6 | 7.9 | 6.8 | 6.9 | 7.1 | 7.5 | 4.8 | 4.1 | 4.4 | - |
| (0.6) |
| - |
| Interest Expense | 0.1 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | - |
| Income From Equity Investments | - | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | (0.1) | (6.9) | (4.6) | (6.1) | 0.0 | (0.2) | - | - | - |
| Other Non-Operating Income | 0.0 | 1.9 | 2.8 | 1.1 | 26.3 | 5.4 | 0.0 | (0.2) | (0.7) | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) | - |
| Pre-Tax Income | (5.5) | - | (7.1) | (8.5) | 14.0 | (4.1) | (2.8) | (3.7) | (6.9) | (4.6) | (6.1) | (5.6) | 0.5 | 0.1 | (0.6) | - |
| - |
| Net Income From Continuing Ops | (5.6) | (6.1) | (7.1) | (8.5) | 14.1 | (4.0) | (2.8) | (3.6) | (6.4) | (4.5) | (6.2) | (4.6) | 0.3 | 0.1 | (0.6) | (4.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (5.6) | (6.1) | (7.1) | (8.5) | 14.1 | (4.0) | (2.8) | (3.6) | (6.4) | (4.5) | (6.2) | (4.6) | 0.3 | 0.1 | (0.6) | (4.5) |
| Net Income Attributable To Parent | (5.6) | (5.9) | (6.9) | (8.2) | 14.3 | (3.5) | (2.7) | (3.7) | (6.7) | (4.6) | (6.2) | (4.7) | 0.1 | 0.0 | (0.6) | (4.5) |
| Less: Minority Interest | - | (0.2) | (0.2) | (0.3) | (0.2) | (0.5) | (0.1) | (0.1) | (0.2) | 0.0 | - | 0.0 | 0.2 | 0.1 | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.6) | (5.9) | (6.9) | (8.2) | 14.3 | (3.5) | (2.7) | (3.7) | (6.7) | (4.6) | (6.2) | (5.2) | 0.1 | 0.0 | (0.6) | (4.5) |
| EPS Diluted | - | (0.65) | (1.36) | (3.78) | 0.48 | - | - | - | - | - | (1.09) | (1.06) | 0.03 | 0.00 | - | - |
| Shares Basic | - | 9.1 | 5.0 | 2.2 | 1.7 | 0.8 | 4.6 | - | - | - | 5.7 | 4.9 | 4.3 | 4.0 | 4.0 | - |
| Shares Diluted | - | 9.1 | 5.0 | 2.2 | 1.7 | 0.8 | 4.6 | - | - | - | 5.7 | 4.9 | 4.4 | 4.0 | 4.0 | - |
| EBIT | (5.5) | (8.0) | (9.9) | (9.6) | (12.3) | (9.5) | (2.9) | (3.5) | (6.2) | (4.5) | (6.0) | (5.8) | 0.5 | (0.1) | (0.6) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.8 |
| 0.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.4 |
| 1.0 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.4) |
| 0.1 |
| 0.3 |
| (0.5) |
| - |
| - |
| - |
| - |
| (0.3) |
| 0.0 |
| 0.2 |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 0.0 |
| 0.2 |
| (0.5) |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.3) |
| 0.0 |
| 0.2 |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| (0.4) |
| (0.3) |
| 0.0 |
| 0.2 |
| (0.5) |
| - |
| - |
| - |
| - |
| 0.00 |
| 0.06 |
| (0.13) |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.0 |
| 4.0 |
| - |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.0 |
| - |
| 4.0 |
| 4.0 |
| 4.0 |
| 0.3 |
| (0.5) |
| - |
| - |
| - |
| - |