| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| (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 | 0.2 | 0.1 | 0.4 | 0.5 | - | 0.7 | 0.4 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | - | - | - | - | - | - | - |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Tax & Net | |||||||
| Income Tax Expense | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (2.4) | (2.4) | (4.3) | (2.1) | (3.9) | (2.2) | |
| Per Share | |||||||
| EPS Basic | (0.13) | (0.13) | (0.24) | (0.12) | (0.25) | (0.05) | - |
| EPS Diluted | (0.13) | (0.13) | (0.24) | (0.12) | (0.25) | - | - |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.2 | - | - | - | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | - | 0.1 | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.2 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | ||||||||
| Depreciation & Amortization | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | ||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 0.6 | 0.7 | 2.1 | 0.5 | 0.7 | 0.4 | 0.5 | 0.7 | 2.5 | 0.4 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | 0.0 | 0.0 | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.9) | (0.6) | (0.7) | (2.1) | (0.5) | (0.7) | (0.4) | (0.5) | (0.7) | (2.5) | (0.4) | (0.4) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.9) | (0.6) | (0.7) | (2.1) | (0.5) | (0.7) | (0.4) | (0.5) | (0.7) | (2.5) | (0.4) | (0.4) | ||||||||
| Net Income Attributable To Parent | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.9) | (0.6) | (0.7) | (2.1) | (0.5) | (0.7) | (0.4) | (0.5) | (0.7) | (2.5) | (0.4) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (0.6) | (0.6) | (0.6) | (0.6) | (0.6) | (0.9) | (0.6) | (0.7) | (2.1) | (0.5) | (0.7) | (0.4) | (0.5) | (0.7) | (2.5) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.03) | - | (0.03) | (0.03) | (0.03) | - | (0.04) | (0.04) | (0.12) | - | (0.04) | (0.02) | (0.03) | - | (0.15) | (0.02) | (0.03) | - | (0.01) | (0.01) | (0.02) | - | - | - | - |
| EPS Diluted | (0.03) | - | (0.03) | (0.03) | (0.03) | - | (0.04) | (0.04) | (0.12) | - | (0.04) | (0.02) | (0.03) | - | (0.15) | (0.02) | - | - | |||||||
| Shares Basic | 18.8 | - | 18.6 | 18.3 | 18.5 | - | 18.0 | 17.9 | 17.7 | - | 17.3 | 17.3 | 17.3 | - | 16.6 | 14.5 | 14.3 | - | |||||||
| Shares Diluted | 18.8 | - | 18.6 | 18.3 | 18.5 | - | 18.0 | 17.9 | 17.7 | - | 17.3 | 17.3 | 17.3 | - | 16.6 | 14.5 | - | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 1.2 | 1.3 | 1.3 | 0.9 | 0.8 | 1.1 | 1.4 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 2.4 | 2.4 | 4.3 | 2.1 | 3.9 | 2.2 | 2.1 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - |
| (2.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (2.4) | (2.4) | (4.3) | (2.1) | (3.9) | (2.2) | (2.1) |
| Net Income Attributable To Parent | (2.4) | (2.4) | (4.3) | (2.1) | (3.9) | (2.2) | (2.1) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.4) | (2.4) | (4.3) | (2.1) | (3.9) | (2.2) | (2.1) |
| Shares Basic | 18.8 | 18.6 | 17.9 | 17.4 | 15.6 | 41.2 | - |
| Shares Diluted | 18.8 | 18.6 | 17.9 | 17.4 | 15.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.7 |
| - |
| 0.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.6) |
| (0.5) |
| (0.7) |
| (0.6) |
| (0.6) |
| (0.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.6) |
| (0.5) |
| (0.7) |
| (0.6) |
| (0.6) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.6) |
| (0.5) |
| (0.7) |
| (0.6) |
| (0.6) |
| (0.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.6) |
| (0.5) |
| (0.7) |
| (0.6) |
| (0.6) |
| (0.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.0 |
| 41.0 |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |