| (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 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 5.4 | 5.6 | 5.9 | 5.8 | 5.5 | 5.7 | 6.1 | 6.4 | 6.4 | 6.8 | 6.9 | 7.2 | 7.2 | 6.8 | 7.2 | 6.5 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 22.8 | 22.8 | 24.6 | 28.1 | 26.6 | 23.4 |
| Cost of Revenue | 7.5 | 6.8 | 6.7 | 6.5 | 6.7 | 6.3 |
| Gross Profit | 15.3 | 16.0 | 18.0 | 21.6 | 19.9 | 17.1 |
| Operating Expenses | ||||||
| Research & Development | 4.7 | 4.8 | 5.9 | 8.0 | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (1.4) | (1.7) | (0.6) | (8.3) | (16.3) | (6.5) |
| Non-Operating | ||||||
| Interest Income | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 1.4 | 1.3 | 2.2 | 2.2 | 0.9 | 0.0 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (3.0) | (3.2) | (1.9) | (10.2) | (13.1) | (5.8) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.06) | (0.07) | (0.04) | (0.28) | (0.59) | (0.32) |
| EPS Diluted | (0.06) | (0.07) | (0.04) | (0.28) | (0.59) | (0.32) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (1.4) | (1.7) | (0.4) | (8.1) | (16.0) | (6.4) |
| EBIT | (1.4) | (1.7) | (0.6) | (8.3) | (16.3) | (6.5) |
| 6.2 |
| - |
| 6.1 |
| 5.8 |
| - |
| - |
| - |
| Cost of Revenue | 1.9 | 2.4 | 1.7 | 1.5 | 1.2 | 1.5 | 1.7 | 1.7 | 1.7 | 2.0 | 1.6 | 1.5 | 1.4 | 1.5 | 1.7 | 1.9 | 1.7 | - | 1.6 | 1.9 | - | - | - |
| Gross Profit | 3.6 | 3.2 | 4.1 | 4.3 | 4.3 | 4.2 | 4.4 | 4.7 | 4.7 | 4.8 | 5.3 | 5.7 | 5.8 | 5.3 | 5.5 | 4.6 | 4.5 | - | 4.6 | 3.9 | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | 1.2 | 1.2 | 1.1 | 1.2 | 1.3 | 1.3 | 1.6 | 1.3 | 1.7 | - | 1.9 | 2.0 | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | 0.7 | 0.8 | 0.8 | 1.1 | 1.1 | 1.0 | 1.1 | 1.1 | 1.5 | 1.8 | 1.9 | 2.2 | 2.5 | 3.2 | 3.1 | 3.1 | 2.9 | ||||||
| General & Administrative | 1.8 | 2.3 | 1.6 | 2.7 | 2.4 | 2.1 | 1.8 | 2.4 | 1.8 | 3.4 | 4.2 | 3.2 | 2.8 | 3.8 | 3.2 | 3.9 | 1.7 | ||||||
| Depreciation & Amortization | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | |||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | 3.7 | 4.3 | 3.6 | 5.1 | 4.7 | 4.4 | 4.5 | 4.8 | 5.0 | 6.9 | 8.0 | 7.5 | 7.5 | 10.0 | 9.1 | 9.9 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (0.1) | (1.1) | 0.6 | (0.7) | (0.4) | (0.2) | (0.0) | (0.1) | (0.3) | (2.1) | (2.7) | (1.8) | (1.7) | (4.7) | (3.6) | (5.3) | (2.8) | (3.5) | (1.4) | (1.5) | (0.1) | (0.0) | 0.0 |
| 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 |
| Interest Expense | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.6 | 0.5 | 0.9 | 1.1 | 0.4 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | - | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | (0.4) | (0.3) | (0.3) | (0.4) | (0.3) | (0.9) | (0.5) | (0.6) | 0.7 | - | - | - | - | - | - | - | 4.2 | ||||||
| Pre-Tax Income | (0.5) | (1.5) | 0.2 | (1.1) | (0.8) | (1.1) | (0.6) | (0.6) | 0.4 | - | (2.7) | (2.0) | - | - | - | - | - | ||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - |
| Net Income From Continuing Ops | (0.5) | (1.6) | 0.2 | (1.1) | (0.8) | (1.1) | (0.6) | (0.6) | 0.4 | (3.2) | (2.7) | (2.0) | (2.3) | (4.5) | (3.1) | (2.6) | (2.9) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | (0.5) | (1.6) | 0.2 | (1.1) | (0.8) | (1.1) | (0.6) | (0.6) | 0.4 | (3.2) | (2.7) | (2.0) | (2.3) | (4.5) | (3.1) | (2.6) | (2.9) | ||||||
| Net Income Attributable To Parent | (0.5) | (1.6) | 0.2 | (1.1) | (0.8) | (1.1) | (0.6) | (0.6) | 0.4 | (3.2) | (2.7) | (2.0) | (2.3) | (4.5) | (3.1) | (2.6) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | (0.5) | (3.4) | (0.2) | 1.1 | (0.8) | (3.5) | 0.6 | 0.6 | 0.4 | (3.2) | (2.7) | (2.0) | (2.3) | (4.5) | (3.1) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (0.01) | - | 0.00 | (0.02) | (0.02) | - | (0.01) | (0.01) | 0.01 | - | (0.07) | (0.06) | (0.08) | - | (0.12) | (0.14) | (0.21) | - | (0.04) | (0.08) | - | - | - |
| EPS Diluted | (0.01) | - | 0.00 | (0.02) | (0.02) | - | (0.01) | (0.01) | 0.01 | - | (0.07) | (0.06) | (0.08) | - | (0.12) | (0.14) | (0.21) | - | |||||
| Shares Basic | 48.6 | - | 47.8 | 46.8 | 46.4 | - | 46.3 | 45.7 | 45.4 | - | 41.9 | 31.5 | 26.8 | - | 25.6 | 19.3 | 13.6 | - | |||||
| Shares Diluted | 48.6 | - | 47.8 | 46.8 | 46.4 | - | 46.3 | 45.7 | 77.3 | - | 41.9 | 31.5 | 26.8 | - | 25.6 | 19.3 | 13.6 | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | (0.1) | (1.2) | 0.6 | (0.7) | (0.4) | (0.2) | (0.0) | (0.0) | (0.2) | (2.1) | (2.6) | (1.7) | (1.7) | (4.6) | (3.5) | (5.2) | (2.7) | - | (1.4) | (1.4) | - | - | - |
| EBIT | (0.1) | (1.1) | 0.6 | (0.7) | (0.4) | (0.2) | (0.0) | (0.1) | (0.3) | (2.1) | (2.7) | (1.8) | (1.7) | (4.7) | (3.6) | (5.3) | (2.8) | (3.5) | (1.4) | ||||
| Selling & Marketing |
| 3.5 |
| 3.9 |
| 4.7 |
| 8.3 |
| 12.3 |
| 10.2 |
| General & Administrative | 8.5 | 9.1 | 8.0 | 13.6 | 12.5 | 5.0 |
| Depreciation & Amortization | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 16.7 | 17.7 | 18.6 | 29.9 | 36.2 | 23.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (1.5) | (1.4) | (1.3) | (1.9) | - | 9.7 |
| Pre-Tax Income | (2.9) | (3.2) | (1.9) | (10.2) | (13.1) | (5.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (3.0) | (3.2) | (1.9) | (10.2) | (13.1) | (5.8) |
| Net Income Attributable To Parent | (3.0) | (3.2) | (1.9) | (10.2) | (13.1) | (5.8) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.0) | (3.2) | (1.9) | (10.2) | (13.1) | (5.8) |
| 48.6 |
| 47.4 |
| 45.9 |
| 36.1 |
| 22.3 |
| 17.8 |
| Shares Diluted | 48.6 | 47.4 | 45.9 | 36.1 | 22.3 | 17.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.4 |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 12.1 |
| 6.0 |
| 5.4 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 8.7 |
| 2.7 |
| (2.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (0.7) |
| (1.5) |
| (2.1) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (0.7) |
| (1.5) |
| (2.1) |
| (0.0) |
| (0.0) |
| (2.9) |
| (1.6) |
| (0.7) |
| (1.5) |
| (2.1) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.6) |
| (2.9) |
| (1.6) |
| (0.7) |
| (1.5) |
| (2.1) |
| (0.0) |
| (0.0) |
| (0.04) |
| (0.08) |
| - |
| - |
| - |
| 17.8 |
| 17.8 |
| - |
| - |
| - |
| 17.8 |
| 17.8 |
| - |
| - |
| - |
| (1.5) |
| (0.1) |
| (0.0) |
| 0.0 |