| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 3.4 | 2.0 | 6.3 | 6.9 | 5.2 | 3.4 | 7.5 | 5.8 | 6.5 | - | 7.6 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (3.0) | (2.1) | 0.1 | (0.5) | (3.7) | (4.7) | (0.5) | (1.5) | (1.8) | - | (0.2) | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | (0.0) | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.0 | 0.6 | (3.6) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.29) | - | 0.43 | (0.07) | (0.39) | - | (0.07) | (0.21) | (0.26) | - | (0.03) | - | - |
| EPS Diluted | (0.29) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (2.9) | (2.0) | 0.2 | (0.4) | (3.6) | (4.6) | (0.4) | (1.4) | (1.8) | - | (0.2) | - | - |
| EBIT | (3.0) | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 18.6 | 20.5 | 23.2 | 29.7 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (5.5) | (6.2) | (8.5) | (2.7) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | (0.0) | 0.1 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (2.9) | (2.9) | 0.0 | 0.0 |
| Net Income From Continuing Ops | 1.4 | 0.7 | (8.6) | (2.8) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.33 | 0.37 | (0.82) | (0.42) |
| EPS Diluted | 0.33 | 0.33 | (0.82) | (0.42) |
| Shares Basic | 10.4 | 8.4 | 7.2 | 6.6 |
| Supplementary Data | ||||
| EBITDA | (5.2) | (5.9) | (8.2) | (2.6) |
| EBIT | (5.5) | (6.2) | (8.5) | (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.4 | 4.1 | 6.2 | 7.4 | 8.9 | 8.1 | 8.0 | 7.3 | 8.3 | - | 7.8 | - | - |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | 4.1 | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | - | (0.0) | - | - |
| Pre-Tax Income | (3.0) | 2.0 | 0.0 | (0.6) | (3.7) | (4.8) | (0.5) | (1.5) | (1.8) | - | (0.2) | - | - |
| (3.0) |
| 1.3 |
| 3.7 |
| (0.6) |
| (3.7) |
| (4.8) |
| (0.5) |
| (1.5) |
| (1.8) |
| (1.7) |
| (0.2) |
| (0.7) |
| (0.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (3.0) | 3.4 | 3.7 | (0.6) | (3.3) | (2.1) | (0.5) | (1.5) | (1.8) | (1.7) | (0.2) | (0.7) | (0.2) |
| Net Income Attributable To Parent | (3.0) | 3.4 | 3.7 | (0.6) | (3.3) | (2.1) | (0.5) | (1.5) | (1.8) | (1.7) | (0.2) | (0.7) | (0.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.0) | 3.4 | 3.7 | (0.6) | (3.3) | (2.1) | (0.5) | (1.5) | (1.8) | (1.7) | (0.2) | (0.7) | (0.2) |
| - |
| 0.39 |
| (0.07) |
| (0.39) |
| - |
| (0.07) |
| (0.21) |
| (0.26) |
| - |
| (0.03) |
| - |
| - |
| Shares Basic | 10.4 | - | 8.5 | 8.4 | 8.4 | - | 7.0 | 7.0 | 7.0 | - | 7.0 | - | - |
| Shares Diluted | 10.4 | - | 9.5 | 8.4 | 8.4 | - | 7.0 | 7.0 | 7.0 | - | 7.0 | - | - |
| (2.1) |
| 0.1 |
| (0.5) |
| (3.7) |
| (4.7) |
| (0.5) |
| (1.5) |
| (1.8) |
| - |
| (0.2) |
| - |
| - |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 0.3 | 0.3 | 0.2 | 0.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 24.1 | 26.6 | 31.7 | 32.4 |
| - |
| Other Non-Operating Income | 4.0 | 3.9 | (0.1) | (0.1) |
| Pre-Tax Income | (1.5) | (2.3) | (8.6) | (2.8) |
| - |
| Net Income | 3.5 | 3.2 | (5.9) | (2.8) |
| Net Income Attributable To Parent | 3.5 | 3.2 | (5.9) | (2.8) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 3.5 | 3.2 | (5.9) | (2.8) |
| Shares Diluted | 10.4 | 9.7 | 7.2 | 6.6 |