| (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 | - | - | 12.0 | 10.8 | 11.4 | 10.8 | 14.8 | 15.1 | 16.8 | 16.0 | 17.8 | 16.3 | 14.7 | 15.9 | 13.5 | 12.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | - | - | 57.5 | 64.7 | 52.3 | 30.4 | 18.6 | 12.7 | 11.7 | 7.0 | 4.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | - | - | (17.8) | 15.0 | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | 0.0 | 0.2 | 0.0 | 0.0 | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.7) | 6.3 | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.11) | 0.04 | (0.93) | 0.27 | 0.46 | 0.44 | 0.41 | 0.32 | 0.50 | 0.38 | 0.00 |
| EPS Diluted | (0.11) | 0.04 | (0.93) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | - | (17.4) | 15.3 | - | - | - | - | - | - | - |
| EBIT | - | - | (17.8) | 15.0 | |||||||
| 10.3 |
| 9.5 |
| 8.5 |
| 6.7 |
| 5.7 |
| 5.7 |
| 4.3 |
| 4.3 |
| 4.3 |
| 2.9 |
| 3.4 |
| 3.1 |
| 3.3 |
| 2.9 |
| 3.1 |
| 3.0 |
| 2.7 |
| 2.2 |
| 1.9 |
| 1.6 |
| 1.3 |
| 1.1 |
| 1.0 |
| 1.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 2.0 | 2.1 | 1.7 | 1.3 | 1.4 | 2.0 | 2.3 | 1.3 | 1.2 | 1.4 | 1.3 | 1.3 | 0.9 | 1.1 | 0.7 | 0.6 | 0.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | 0.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 5.7 | (12.3) | 12.4 | 9.7 | 3.3 | (34.7) | 19.6 | 18.3 | 12.5 | 18.5 | 11.3 | 10.3 | 9.6 | 9.6 | 8.5 | 7.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | (0.4) | 1.1 | 1.0 | (14.1) | (4.8) | (3.1) | 4.3 | - | 6.4 | 5.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 0.1 | (1.7) | 1.1 | 1.0 | 0.1 | (3.8) | 1.5 | 1.2 | 1.2 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | 1.4 | 0.8 | (0.1) | (22.0) | (0.2) | 0.1 | 0.4 | - | (0.2) | (0.3) | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (6.1) | 2.5 | 1.0 | 1.9 | 0.9 | (36.1) | (5.1) | (3.1) | 4.7 | (1.1) | 6.2 | 5.7 | 5.1 | 6.3 | 5.1 | 5.2 | 4.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (6.1) | 2.5 | 1.0 | 1.9 | 0.9 | (36.1) | (5.1) | (3.1) | 4.7 | (1.1) | 6.2 | 5.7 | 5.1 | 6.3 | 5.1 | 5.2 | 4.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (6.1) | 2.5 | 1.0 | 1.9 | 0.9 | (36.1) | (5.1) | (3.1) | 4.7 | (1.1) | 6.2 | 5.7 | 5.1 | 6.3 | 5.1 | 5.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (7.2) | 1.4 | (0.1) | 0.8 | (0.2) | (37.3) | (6.1) | (4.1) | 3.6 | (2.1) | 5.2 | 4.8 | 4.2 | 5.4 | 4.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.15) | - | 0.00 | 0.02 | 0.00 | - | (0.13) | (0.09) | 0.08 | - | 0.12 | 0.11 | 0.10 | - | 0.11 | 0.12 | 0.10 | - | 0.12 | 0.10 | 0.10 | - | 0.10 | 0.10 | 0.10 | - | 0.10 | 0.06 | 0.13 | - | 0.13 | 0.14 | 0.13 | - | 0.12 | 0.09 | 0.06 | - | 0.00 | 0.00 |
| EPS Diluted | (0.15) | - | 0.00 | 0.02 | 0.00 | - | (0.13) | (0.09) | 0.08 | - | 0.12 | 0.11 | 0.10 | - | 0.11 | 0.12 | 0.10 | - | ||||||||||||||||||||||
| Shares Basic | 47.2 | - | 46.9 | 46.9 | 46.8 | - | 47.3 | 47.5 | 47.1 | - | 44.8 | 43.8 | 42.8 | - | 38.8 | 36.4 | 34.9 | - | ||||||||||||||||||||||
| Shares Diluted | 47.2 | - | 46.9 | 46.9 | 46.8 | - | 47.3 | 47.5 | 47.1 | - | 44.8 | 43.8 | 42.8 | - | 38.8 | 36.4 | 34.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | 1.1 | - | - | - | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | (0.4) | 1.1 | 1.0 | (14.1) | (4.8) | (3.1) | 4.3 | - | 6.4 | 5.9 | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 7.1 | 6.5 | 6.8 | 5.0 | 3.1 | 2.2 | 0.6 | 0.5 | 0.4 | 0.2 | 0.0 |
| Depreciation & Amortization | - | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 15.5 | 13.1 | 15.7 | 49.7 | 31.4 | 17.1 | 9.6 | 6.5 | 3.9 | 2.1 | 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | 0.5 | 0.5 | 0.1 | 3.5 | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | (21.8) | 0.9 | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - |
| (39.6) |
| 15.9 |
| 20.9 |
| 13.3 |
| 9.0 |
| 6.2 |
| 7.8 |
| 4.9 |
| 3.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.7) | 6.3 | (39.6) | 15.9 | 20.9 | 13.3 | 9.0 | 6.2 | 7.8 | 4.9 | 3.1 |
| Net Income Attributable To Parent | (0.7) | 6.3 | (39.6) | 15.9 | 20.9 | 13.3 | 9.0 | 6.2 | 7.8 | 4.9 | 3.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 4.5 | 4.5 | 4.3 | 3.8 | 3.7 | 1.9 | - | - | - | - | - |
| Net Income To Common Shareholders | (5.1) | 1.8 | (43.9) | 12.1 | 17.2 | 11.5 | 9.0 | 6.2 | 7.8 | 4.9 | 3.1 |
| 0.27 |
| 0.46 |
| 0.44 |
| 0.41 |
| 0.32 |
| 0.50 |
| 0.38 |
| 0.00 |
| Shares Basic | 47.2 | 46.9 | 47.4 | 44.2 | 37.7 | 26.3 | 22.1 | 19.4 | 15.4 | 12.0 | 0.0 |
| Shares Diluted | 47.2 | 46.9 | 47.4 | 44.2 | 37.7 | 26.3 | 22.1 | 19.4 | 15.4 | 0.0 | 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.2 |
| 4.2 |
| 4.2 |
| 3.5 |
| 3.4 |
| 2.1 |
| 2.0 |
| 2.1 |
| 1.9 |
| 1.3 |
| 1.9 |
| 1.3 |
| 1.3 |
| 1.1 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.3 |
| 2.5 |
| 2.2 |
| 2.3 |
| 2.1 |
| 2.3 |
| 2.2 |
| 0.9 |
| 2.1 |
| 1.1 |
| 2.1 |
| 1.6 |
| 2.0 |
| 2.2 |
| 2.0 |
| 1.7 |
| 1.3 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.3 |
| 2.5 |
| 2.2 |
| 2.3 |
| 2.1 |
| 2.3 |
| 2.2 |
| 0.9 |
| 2.1 |
| 1.1 |
| 2.1 |
| 1.6 |
| 2.0 |
| 2.2 |
| 2.0 |
| 1.7 |
| 1.3 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.9 |
| 4.4 |
| 4.3 |
| 4.3 |
| 2.5 |
| 2.2 |
| 2.3 |
| 2.1 |
| 2.3 |
| 2.2 |
| 0.9 |
| 2.1 |
| 1.1 |
| 2.1 |
| 1.6 |
| 2.0 |
| 2.2 |
| 2.0 |
| 1.7 |
| 1.3 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 3.4 |
| 3.4 |
| 3.4 |
| 2.5 |
| 2.2 |
| 2.3 |
| 2.1 |
| 2.3 |
| 2.2 |
| 0.9 |
| 2.1 |
| 1.1 |
| 2.1 |
| 1.6 |
| 2.0 |
| 2.2 |
| 2.0 |
| 1.7 |
| 1.3 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.12 |
| 0.10 |
| 0.10 |
| - |
| 0.10 |
| 0.10 |
| 0.10 |
| - |
| 0.10 |
| 0.06 |
| 0.13 |
| - |
| 0.13 |
| 0.14 |
| 0.13 |
| - |
| 0.12 |
| 0.09 |
| 0.06 |
| - |
| 0.00 |
| 0.00 |
| 28.0 |
| 24.9 |
| 22.1 |
| - |
| 22.1 |
| 22.1 |
| 22.1 |
| - |
| 21.3 |
| 18.5 |
| 15.6 |
| - |
| 15.4 |
| 15.4 |
| 15.4 |
| - |
| 11.1 |
| 11.1 |
| 11.1 |
| - |
| - |
| 0.0 |
| 28.0 |
| 24.9 |
| 22.1 |
| - |
| 22.1 |
| 22.1 |
| 22.1 |
| - |
| 21.3 |
| 18.5 |
| 15.6 |
| - |
| 15.4 |
| 15.4 |
| 15.4 |
| - |
| 11.1 |
| 11.1 |
| 11.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |