| (in millions of USD, except per-share data) | 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 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | - | - | - | - | - | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | - | - | - | - | - | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||
| Research & Development | 0.1 | 0.8 | 0.8 | 0.7 | 0.7 | 0.4 | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (1.9) | (2.5) | (2.5) | (2.1) | (2.0) | (0.9) | (0.5) | (1.0) | (2.0) | (2.3) | (0.4) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | (3.2) | (3.3) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (2.01) | (2.51) | (3.77) | (3.13) | (0.08) | - | - | - | - | - | - |
| EPS Diluted | (2.01) | (2.51) | (3.77) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (1.9) | (2.5) | (2.4) | (2.1) | (2.0) | (0.9) | (0.5) | (1.0) | (2.0) | (2.3) | - |
| EBIT | (1.9) | (2.5) | (2.5) | ||||||||
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| (0.1) |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.9) |
| 0.3 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.1 | 0.0 | (0.3) | 0.1 | 0.2 | 0.1 | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | (0.1) | 0.0 | (0.6) | 0.2 | 0.2 | 0.2 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.3 | 0.4 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 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 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.4 | 0.5 | 0.5 | 0.5 | 0.8 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.4) | (0.5) | (0.5) | (0.5) | (0.8) | (0.6) | (0.6) | (0.7) | (0.6) | (0.6) | (0.5) | (0.5) | (0.5) | (0.5) | (0.6) | (0.6) | (0.6) | (0.4) | (0.4) | (0.3) | (0.2) | (0.2) | (0.2) | (0.1) | (0.1) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.3) | (0.5) | (0.6) | (0.6) | (0.3) | (0.3) | (0.5) | (0.7) | (0.8) | (0.8) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.2) | (1.0) | (0.1) | (0.0) | (0.4) | (0.3) | (0.1) | (0.5) | (0.3) | (0.1) | (0.8) | (0.4) | (0.2) | (0.1) | (0.1) | (0.6) | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | (0.6) | (1.5) | (0.7) | (0.5) | (1.2) | (0.9) | (0.8) | (1.2) | (0.9) | (0.7) | (1.3) | (0.9) | (0.7) | (0.7) | (0.7) | (1.2) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | (0.6) | (1.5) | (0.7) | (0.5) | (1.2) | (0.9) | (0.8) | (1.2) | (0.9) | (0.7) | (1.3) | (0.9) | (0.7) | (0.7) | (0.7) | (1.2) | (0.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.6) | (1.5) | (0.7) | (0.5) | (1.2) | (0.9) | (0.8) | (1.2) | (0.9) | (0.7) | (1.3) | (0.9) | (0.7) | (0.7) | (0.7) | (1.2) | (0.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.6) | (1.5) | (0.7) | (0.5) | (1.2) | (0.9) | (0.8) | (1.2) | (0.9) | (0.7) | (1.3) | (0.9) | (0.7) | (0.7) | (0.7) | (1.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.6) | (1.5) | (0.7) | (0.5) | (1.2) | (0.9) | (0.8) | (1.2) | (0.9) | (0.7) | (1.3) | (0.9) | (0.7) | (0.7) | (0.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.36) | (0.90) | (0.42) | - | (0.94) | (0.70) | (0.62) | - | (0.82) | (0.67) | (1.39) | - | (0.02) | (0.02) | (0.02) | - | (0.02) | (0.02) | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.36) | (0.90) | (0.42) | - | (0.94) | (0.70) | (0.62) | - | (0.82) | (0.67) | (1.39) | - | (0.02) | (0.02) | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 1.6 | 1.6 | 1.6 | - | 1.3 | 1.2 | 1.2 | - | 1.1 | 1.1 | 1.0 | - | 37.3 | 37.3 | 37.3 | - | 36.7 | 36.4 | ||||||||||||||||||||||
| Shares Diluted | 1.6 | 1.6 | 1.6 | - | 1.3 | 1.2 | 1.2 | - | 1.1 | 1.1 | 1.0 | - | 37.3 | 37.3 | 37.3 | - | 36.7 | 36.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.4) | (0.5) | (0.5) | (0.5) | (0.8) | (0.6) | (0.6) | (0.7) | (0.6) | (0.6) | (0.5) | (0.5) | (0.5) | (0.5) | (0.6) | (0.6) | (0.6) | (0.4) | (0.4) | - | (0.2) | - | (0.2) | - | - | - | (0.2) | (0.2) | (0.2) | (0.2) | (0.3) | (0.5) | (0.6) | (0.6) | (0.3) | - | - | (0.7) | - | - |
| EBIT | (0.4) | (0.5) | (0.5) | (0.5) | (0.8) | (0.6) | (0.6) | (0.7) | (0.6) | (0.6) | (0.5) | (0.5) | (0.5) | (0.5) | (0.6) | (0.6) | (0.6) | (0.4) | (0.4) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.7 | 1.7 | 1.7 | 1.5 | 1.3 | 0.5 | 0.6 | 0.9 | 1.1 | 0.8 | 0.4 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.9 | 2.5 | 2.5 | 2.1 | 2.0 | 0.9 | 0.6 | 1.0 | 2.0 | 2.3 | 0.4 |
| - |
| 0.0 |
| 0.3 |
| 0.1 |
| 0.4 |
| 0.8 |
| (0.4) |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.3) | (0.8) | (1.7) | (0.8) | (1.0) | (0.3) | (2.8) | (1.3) | (1.8) | 0.4 | - |
| Pre-Tax Income | (3.2) | (3.3) | (4.1) | (2.9) | (3.0) | (1.3) | (3.3) | (2.3) | (3.8) | (2.7) | (0.4) |
| (4.1) |
| (2.9) |
| (3.0) |
| (1.3) |
| (3.3) |
| (2.3) |
| (3.8) |
| (2.7) |
| (0.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | (0.3) | (0.4) | - | - |
| Net Income | (3.2) | (3.3) | (4.1) | (2.9) | (3.0) | (1.3) | (3.1) | (2.6) | (4.3) | (2.7) | (0.4) |
| Net Income Attributable To Parent | (3.2) | (3.3) | (4.1) | (2.9) | (3.0) | (1.3) | (3.1) | (2.6) | (4.3) | (2.7) | (0.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3.2) | (3.3) | (4.1) | (2.9) | (3.0) | (1.3) | (3.1) | (2.6) | (4.3) | (2.7) | (0.4) |
| (3.13) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 1.6 | 1.3 | 1.1 | 0.9 | 36.4 | 7.4 | 81.3 | 65.1 | 47.1 | 31.0 | 28.0 |
| Shares Diluted | 1.6 | 1.3 | 1.1 | 0.9 | 36.4 | 7.4 | 81.3 | 65.1 | 47.1 | 31.0 | 28.0 |
| (2.1) |
| (2.0) |
| (0.9) |
| (0.5) |
| (1.0) |
| (2.0) |
| (2.3) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| (0.1) |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| (0.1) |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| (0.1) |
| 0.7 |
| 0.9 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (2.7) |
| (0.0) |
| (0.0) |
| (0.0) |
| (1.0) |
| (0.1) |
| 0.1 |
| (0.3) |
| (0.3) |
| (0.9) |
| (0.4) |
| (0.3) |
| (0.1) |
| 0.4 |
| 0.1 |
| - |
| - |
| (0.7) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| (2.9) |
| (0.1) |
| (0.1) |
| (0.2) |
| (1.2) |
| (0.3) |
| (0.2) |
| (0.6) |
| (0.8) |
| (1.5) |
| (1.0) |
| (0.6) |
| (0.4) |
| (0.9) |
| (0.8) |
| (1.2) |
| (0.8) |
| (0.6) |
| (0.5) |
| (0.8) |
| (0.2) |
| (0.1) |
| (0.2) |
| (2.9) |
| (0.1) |
| (0.1) |
| (0.2) |
| (1.2) |
| (0.3) |
| (0.2) |
| (0.6) |
| (0.8) |
| (1.5) |
| (1.0) |
| (0.6) |
| (0.4) |
| (0.9) |
| (0.9) |
| (1.2) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.2) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.2) |
| (2.9) |
| (0.1) |
| (0.1) |
| 0.1 |
| (1.2) |
| (0.4) |
| (0.3) |
| (0.7) |
| (1.2) |
| (1.5) |
| (1.0) |
| (0.6) |
| (0.4) |
| (0.9) |
| (0.9) |
| (1.2) |
| (0.8) |
| (0.7) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| (2.9) |
| (0.1) |
| (0.1) |
| 0.1 |
| (1.2) |
| (0.4) |
| (0.3) |
| (0.7) |
| (1.2) |
| (1.5) |
| (1.0) |
| (0.6) |
| (0.4) |
| (0.9) |
| (0.9) |
| (1.2) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| (0.7) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| (2.9) |
| (0.1) |
| (0.1) |
| 0.1 |
| (1.2) |
| (0.4) |
| (0.3) |
| (0.7) |
| (1.2) |
| (1.5) |
| (1.0) |
| (0.6) |
| (0.4) |
| (0.9) |
| (0.9) |
| (1.2) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 81.3 |
| 81.3 |
| - |
| 65.5 |
| 61.9 |
| 57.7 |
| - |
| 48.0 |
| 44.3 |
| 43.7 |
| 34.4 |
| 34.4 |
| 34.3 |
| - |
| 31.7 |
| 35.3 |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| 81.3 |
| 81.3 |
| - |
| 65.5 |
| 61.9 |
| 57.7 |
| - |
| 48.0 |
| 44.3 |
| 43.7 |
| 34.4 |
| 34.4 |
| 34.3 |
| - |
| 31.7 |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.6) |
| (0.6) |
| (0.3) |
| (0.3) |
| (0.5) |
| (0.7) |
| (0.8) |
| (0.8) |