| (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 | 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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 0.9 | 1.0 | 1.2 | 0.5 | 0.3 | - | - | - | - | - | - | - | - | - | 0.9 | 0.6 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.01) | (0.01) | (0.04) | (0.04) | (0.04) | (0.03) | (0.02) | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.6 | 0.9 | 0.6 | 0.6 | 0.8 | 0.8 | 0.6 | 0.6 | 0.7 | 0.8 | 0.6 | 0.6 | 0.7 | 1.1 | 0.9 | 1.7 | 1.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 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 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2.3 | 2.7 | (0.9) | 1.4 | 2.7 | 4.1 | 7.1 | 6.5 | 3.6 | 2.9 | 3.2 | 2.8 | 2.3 | 3.0 | 1.7 | 2.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 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 |
| Interest Expense | 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 | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 2.3 | 0.3 | 0.0 | 2.0 | 0.1 | 0.1 | 0.1 | 0.1 | (0.0) | (0.1) | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (2.1) | (2.4) | 1.1 | (1.2) | (2.4) | (3.9) | (4.7) | (6.2) | (3.6) | (0.9) | (3.1) | (2.7) | (2.2) | (2.9) | (1.7) | (2.6) | (2.2) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (2.1) | (2.4) | 1.1 | (1.2) | (2.4) | (3.9) | (4.7) | (6.2) | (3.6) | (0.9) | (3.1) | (2.7) | (2.2) | (2.9) | (1.7) | (2.6) | (2.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (2.1) | (2.4) | 1.1 | (1.2) | (2.4) | (3.9) | (4.7) | (6.2) | (3.6) | (0.9) | (3.1) | (2.7) | (2.2) | (2.9) | (1.7) | (2.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (2.1) | (2.4) | 1.1 | (1.2) | (2.4) | (3.9) | (4.7) | (6.2) | (3.6) | (0.9) | (3.1) | (2.7) | (2.2) | (2.9) | (1.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.00 | - | 0.00 | 0.00 | 0.00 | - | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | - | 0.00 | 0.00 | 0.00 | - | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.01) | (0.01) | - | ||||||||||||||||||||||
| Shares Basic | 623.9 | - | 516.1 | 516.1 | 586.5 | - | 511.1 | 439.3 | 320.0 | - | 256.8 | 256.9 | 256.8 | - | 212.5 | 212.5 | 212.5 | - | ||||||||||||||||||||||
| Shares Diluted | 623.9 | - | 517.2 | 516.1 | 586.5 | - | 511.1 | 439.3 | 320.0 | - | 256.8 | 256.9 | 256.8 | - | 212.5 | 212.5 | 212.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.6 | 2.8 | 2.7 | 2.8 | 5.1 | 3.1 | 1.8 | 1.0 | 1.1 | 1.2 | 2.6 | 4.0 | 4.9 | 6.6 | 16.1 | 9.5 | (1.7) | 0.2 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5.6 | 5.9 | 21.3 | 11.2 | 9.4 | 5.3 | 3.2 | 2.1 | 2.3 | 1.1 | 3.4 | 9.2 | 13.7 | 20.9 | 33.3 | 18.0 | (4.5) | 1.9 |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.9 | 1.0 | 2.8 | 2.2 | (0.1) | (0.1) | (0.1) | 0.6 | 0.6 | 0.3 | 0.0 | (0.4) | (0.3) | (1.3) | (1.7) | 1.4 | 1.7 | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.0 |
| - |
| - |
| Net Income From Continuing Ops | (4.6) | (4.9) | (18.5) | (9.0) | (9.4) | (5.4) | (3.2) | (1.5) | (1.8) | (0.9) | 3.4 | 9.7 | (14.0) | (22.2) | (35.0) | 16.7 | 2.8 | 1.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4.6) | (4.9) | (18.5) | (9.0) | (9.4) | (5.4) | (3.2) | (1.5) | (1.8) | (0.9) | 3.4 | 9.7 | (14.0) | (22.2) | (35.0) | 16.7 | 2.8 | 1.8 |
| Net Income Attributable To Parent | (4.6) | (4.9) | (18.5) | (9.0) | (9.4) | (5.4) | (3.2) | (1.5) | (1.8) | (0.9) | 3.4 | 9.7 | (14.0) | (22.2) | (35.0) | (16.7) | (2.8) | 1.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.6) | (4.9) | (18.5) | (9.0) | (9.4) | (5.4) | (3.2) | (1.5) | (1.8) | (0.9) | 3.4 | 9.7 | (14.0) | (22.2) | (35.0) | (16.7) | (2.8) | 1.8 |
| - |
| - |
| EPS Diluted | (0.01) | (0.01) | (0.04) | (0.04) | (0.04) | (0.03) | (0.02) | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 623.9 | 516.1 | 498.1 | 257.1 | 212.5 | 173.5 | 167.8 | - | - | - | - | - | - | - | - | 38.6 | 29.4 | 24.1 |
| Shares Diluted | 623.9 | 516.1 | 498.1 | 257.1 | 212.5 | 173.5 | 167.8 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.3 |
| 3.8 |
| 0.2 |
| 0.4 |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 1.8 |
| 1.2 |
| 1.2 |
| 1.0 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.3 |
| 4.1 |
| 0.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| (1.2) |
| (1.3) |
| (1.0) |
| (1.0) |
| (0.9) |
| (0.8) |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.7) |
| (0.5) |
| (0.4) |
| (0.1) |
| (1.7) |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| (1.2) |
| (1.3) |
| (1.0) |
| (1.0) |
| (0.9) |
| (0.8) |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.7) |
| (0.5) |
| (0.4) |
| (0.1) |
| (1.7) |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.8 |
| 0.4 |
| (2.2) |
| (1.9) |
| (1.2) |
| (1.3) |
| (1.0) |
| (1.0) |
| (0.9) |
| (0.8) |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.7) |
| (0.5) |
| (0.4) |
| (0.1) |
| (1.7) |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.6) |
| (2.2) |
| (1.9) |
| (1.2) |
| (1.3) |
| (1.0) |
| (1.0) |
| (0.9) |
| (0.8) |
| (0.6) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.7) |
| (0.5) |
| (0.4) |
| (0.1) |
| (1.7) |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.8 |
| 0.4 |
| (0.01) |
| (0.01) |
| (0.01) |
| - |
| (0.01) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.2 |
| 168.2 |
| 167.8 |
| - |
| 104.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 168.2 |
| 168.2 |
| 167.8 |
| - |
| 104.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |