| (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 | 0.1 | - | 0.6 | - | 0.0 | - | 0.1 | 0.0 | - | 0.1 | 0.4 | 0.4 | 0.5 | 1.7 | 2.1 | 3.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | - | 0.4 | 0.1 | 1.4 | 10.3 | 9.9 | 17.1 | 7.4 | 3.8 | 2.9 | 2.5 | 2.9 | 1.5 | 1.0 |
| Cost of Revenue | - | 0.1 | 0.1 | 1.3 | 4.7 | 5.1 | 11.4 | 2.6 | 0.4 | - | 0.0 | 0.2 | 0.4 | 0.9 |
| Gross Profit | - | 0.3 | 0.0 | 0.0 | 5.5 | 4.7 | 5.7 | 4.9 | 3.4 | - | 2.5 | 2.7 | 1.1 | 0.0 |
| Operating Expenses | ||||||||||||||
| Research & Development | 2.2 | 2.0 | 2.2 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (42.5) | (42.6) | (14.7) | (4.4) | (2.9) | (5.3) | (2.5) | 0.1 | (0.1) | 0.4 | (1.0) | (0.1) | (1.4) | (2.1) |
| Non-Operating | ||||||||||||||
| Interest Income | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | - | (2.0) | (0.5) | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (1.03) | (2.70) | 2.69 | (23.35) | (6.15) | (0.65) | - | (0.05) | 0.00 | 0.01 | (0.09) | (0.04) | (0.07) | (0.15) |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | (42.1) | (14.7) | (4.4) | (2.9) | (5.3) | (2.5) | 0.1 | - | 0.4 | (1.0) | (0.1) | (1.4) | (2.1) |
| EBIT | ||||||||||||||
| 3.2 |
| 2.4 |
| 2.6 |
| 1.9 |
| 3.1 |
| 2.0 |
| 6.3 |
| 6.6 |
| 2.2 |
| 1.7 |
| 2.3 |
| 1.9 |
| 1.5 |
| 1.3 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| Cost of Revenue | 0.0 | - | 0.0 | - | 0.0 | - | 0.1 | 0.0 | - | (0.3) | 0.4 | 0.6 | 0.7 | 0.0 | 0.7 | 2.1 | 1.9 | 1.1 | 1.3 | 1.1 | 1.7 | 1.9 | 4.4 | 4.6 | 0.6 | 0.4 | 1.0 | 0.8 | 0.4 | - | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 0.1 | - | 0.6 | - | 0.0 | - | 0.0 | (0.0) | - | 0.4 | 0.0 | (0.2) | (0.2) | 1.6 | 1.4 | 1.2 | 1.3 | 1.2 | 1.3 | 0.8 | 1.4 | 0.1 | 1.9 | 2.0 | 1.6 | 1.3 | 1.3 | 1.2 | 1.1 | - | 0.8 | - | - | - | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.8 | 0.4 | 0.2 | 0.8 | 0.6 | - | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 1.1 | 1.5 | 2.2 | 2.9 | 1.4 | 1.4 | 0.2 | 0.4 | 4.7 | 0.9 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.5 | 0.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 3.6 | 29.3 | 4.9 | 5.2 | 3.6 | 4.2 | 3.5 | 1.5 | 5.5 | 2.1 | 0.8 | 0.7 | 0.9 | 2.3 | 1.6 | 2.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (3.5) | (29.5) | (4.4) | (5.2) | (3.6) | (4.2) | (3.5) | (1.5) | (5.5) | (2.2) | (0.8) | (0.6) | (0.8) | (0.6) | (0.2) | (1.1) | (1.0) | (0.8) | (1.3) | (2.6) | (0.6) | (2.3) | 0.1 | (0.5) | 0.2 | (0.4) | 0.2 | 0.1 | 0.2 | (0.3) | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | (0.1) | (0.2) | (0.6) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.1 | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 1.0 | 1.8 | 0.7 | 0.7 | 1.0 | 0.2 | 0.0 | 0.1 | 0.7 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.1 | (0.6) | 0.8 | (1.6) | 0.5 | (3.1) | 0.3 | (0.1) | (1.1) | (2.8) | 0.7 | (1.6) | (0.3) | 0.6 | (0.1) | (0.0) | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | - | (30.1) | (3.6) | (6.7) | (3.1) | (7.3) | (3.2) | (1.6) | (6.6) | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (3.4) | (28.1) | (3.6) | (6.7) | (3.1) | (6.8) | (3.2) | (1.6) | (6.6) | (5.0) | (0.1) | (2.2) | (1.1) | 0.0 | (0.3) | (1.1) | (1.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | (0.2) | 27.9 | (6.6) | (3.4) | 0.3 | 0.5 | - | (0.2) | - | - | |||||||||||||||||||||||
| Net Income | (3.4) | (28.1) | (3.6) | (6.7) | (3.1) | (7.2) | (3.2) | (1.8) | 21.2 | (11.7) | (3.5) | (2.0) | (0.7) | (1.3) | (0.5) | (1.1) | (1.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (3.4) | (28.1) | (3.6) | (6.7) | (3.1) | (7.2) | (3.2) | (1.8) | 21.2 | (11.7) | (3.5) | (2.0) | (0.7) | (0.9) | (0.5) | (1.1) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.4) | (0.0) | (0.0) | (0.0) | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (3.4) | (28.1) | (3.6) | (6.7) | (3.1) | (7.2) | (3.2) | (1.8) | 21.2 | (11.7) | (3.5) | (2.0) | (0.7) | (0.9) | (0.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.08) | - | (0.19) | (0.48) | (0.33) | - | (1.34) | (1.30) | 20.49 | - | (4.57) | (2.90) | (1.01) | - | (0.91) | (1.99) | (0.12) | - | (0.16) | (0.32) | (0.08) | - | 0.02 | (0.07) | 0.03 | - | 0.00 | 0.01 | 0.02 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | (0.03) | (0.04) |
| EPS Diluted | (0.08) | - | (0.19) | (0.48) | (0.33) | - | (1.34) | (1.30) | 16.77 | - | (4.57) | (2.90) | (1.01) | - | (0.91) | (1.99) | (0.12) | - | ||||||||||||||||||||||
| Shares Basic | 40.6 | - | 19.0 | 14.1 | 9.4 | - | 2.4 | 1.4 | 1.0 | - | 0.8 | 0.7 | 0.7 | - | 0.5 | 0.5 | 8.2 | - | ||||||||||||||||||||||
| Shares Diluted | 40.6 | - | 19.0 | 14.1 | 9.4 | - | 2.4 | 1.4 | 1.3 | - | 2.4 | 0.7 | 0.7 | - | 0.6 | 0.5 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (3.1) | - | - | - | (3.6) | - | - | - | (5.5) | - | - | - | (0.8) | - | - | - | (1.0) | - | - | - | (0.6) | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | (0.2) | - |
| EBIT | (3.5) | (29.5) | (4.4) | (5.2) | (3.6) | (4.2) | (3.5) | (1.5) | (5.5) | (2.2) | (0.8) | (0.6) | (0.8) | (0.6) | (0.2) | (1.1) | (1.0) | (0.8) | (1.3) | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 7.6 | 7.9 | 6.7 | 1.3 | 1.7 | 1.9 | 7.5 | 4.4 | 3.5 | 2.5 | 3.5 | 2.9 | 2.5 | 2.1 |
| Depreciation & Amortization | - | 0.5 | 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 | - | 0.5 | - | 0.8 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 42.9 | 42.9 | 14.7 | 4.4 | 8.4 | 10.0 | 8.2 | 4.7 | 3.5 | - | - | - | - | - |
| 3.4 |
| 4.1 |
| 1.3 |
| 1.2 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | (0.3) | - | - | - | - | - | - |
| Other Non-Operating Income | (1.3) | (0.9) | (4.1) | (4.1) | 0.5 | (0.0) | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | (43.5) | (18.8) | (8.5) | - | - | - | - | - | - | - | - | - | - |
| (41.9) |
| (41.5) |
| (18.2) |
| (8.5) |
| (2.4) |
| (5.3) |
| (2.5) |
| (0.3) |
| 0.0 |
| 0.3 |
| (1.2) |
| (0.3) |
| (2.0) |
| (2.1) |
| Net Income From Discontinued Ops | - | - | 27.3 | (9.4) | (1.5) | - | - | - | - | 0.0 | 1.6 | (0.9) | - | - |
| Net Income | (41.9) | (41.5) | 9.1 | (17.8) | (3.9) | (5.3) | (2.5) | (0.3) | 0.0 | 0.3 | (2.8) | (1.1) | (2.0) | (2.1) |
| Net Income Attributable To Parent | (41.9) | (41.5) | 9.1 | (17.8) | (3.5) | (5.3) | (2.5) | (0.3) | 0.0 | 0.3 | (2.8) | (1.1) | (2.0) | (2.1) |
| Less: Minority Interest | - | - | - | - | (0.4) | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (41.9) | (41.5) | 9.1 | (17.8) | (3.5) | (5.3) | (2.5) | (0.3) | 0.0 | 0.3 | (2.8) | (1.1) | (2.0) | (2.1) |
| (1.03) |
| (2.70) |
| 2.48 |
| (23.35) |
| (6.13) |
| (0.65) |
| - |
| (0.05) |
| 0.00 |
| 0.01 |
| (0.09) |
| (0.04) |
| (0.07) |
| (0.15) |
| Shares Basic | 40.6 | 15.3 | 3.4 | 0.8 | 0.6 | 8.1 | - | 5.9 | 5.4 | 32.0 | 31.5 | 31.3 | 29.8 | 14.1 |
| Shares Diluted | 40.6 | 15.3 | 3.7 | 2.4 | 0.6 | - | - | 5.9 | 5.8 | 34.1 | 31.5 | 31.3 | 29.8 | 14.1 |
| (42.5) |
| (42.6) |
| (14.7) |
| (4.4) |
| (2.9) |
| (5.3) |
| (2.5) |
| 0.1 |
| (0.1) |
| 0.4 |
| (1.0) |
| (0.1) |
| (1.4) |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.9 |
| 0.6 |
| 0.4 |
| 1.7 |
| 1.8 |
| 2.5 |
| 1.5 |
| 1.2 |
| 1.1 |
| 1.0 |
| 1.0 |
| 1.2 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.7 |
| 0.9 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.0 |
| 2.6 |
| 3.4 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.2) |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (1.3) |
| (2.6) |
| (0.7) |
| (2.3) |
| 0.1 |
| (0.5) |
| 0.2 |
| (0.5) |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.2) |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.1 |
| (0.1) |
| (0.3) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.8 |
| (0.5) |
| (0.5) |
| (0.8) |
| (1.3) |
| (2.6) |
| (0.7) |
| (2.3) |
| 0.1 |
| (0.5) |
| 0.2 |
| (0.5) |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.2) |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.1 |
| (0.4) |
| (0.8) |
| (1.1) |
| (1.0) |
| (0.8) |
| (1.3) |
| (2.6) |
| (0.7) |
| (2.3) |
| 0.1 |
| (0.5) |
| 0.2 |
| (0.5) |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.2) |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.1 |
| (0.4) |
| (0.8) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (1.0) |
| (0.8) |
| (1.3) |
| (2.6) |
| (0.7) |
| (2.3) |
| 0.1 |
| (0.5) |
| 0.2 |
| (0.5) |
| 0.0 |
| 0.1 |
| 0.1 |
| (0.2) |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.1 |
| (0.4) |
| (0.8) |
| (1.1) |
| (0.16) |
| (0.32) |
| (0.08) |
| - |
| 0.02 |
| (0.07) |
| 0.02 |
| - |
| 0.00 |
| 0.01 |
| 0.02 |
| - |
| 0.00 |
| 0.00 |
| 0.00 |
| - |
| 0.00 |
| 0.00 |
| 0.00 |
| - |
| (0.03) |
| (0.04) |
| 8.2 |
| 8.1 |
| 8.1 |
| - |
| 8.1 |
| 7.6 |
| 7.0 |
| - |
| 5.7 |
| 5.6 |
| 5.6 |
| - |
| 32.1 |
| 32.0 |
| 32.0 |
| - |
| 32.0 |
| 32.0 |
| 31.9 |
| - |
| 31.6 |
| 31.5 |
| 8.2 |
| 8.1 |
| 8.1 |
| - |
| 8.1 |
| 7.6 |
| 7.4 |
| - |
| 6.0 |
| 6.1 |
| 6.0 |
| - |
| 34.7 |
| 34.5 |
| 34.1 |
| - |
| 34.1 |
| 32.0 |
| 34.3 |
| - |
| 31.6 |
| 31.5 |
| (2.6) |
| (0.6) |
| (2.3) |
| 0.1 |
| (0.5) |
| 0.2 |
| (0.4) |
| 0.2 |
| 0.1 |
| 0.2 |
| (0.3) |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| (0.1) |
| (0.2) |
| (0.6) |