| (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 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 22.1 | 24.9 | 23.9 | 23.1 | 20.1 | 23.7 | 22.2 | 21.4 | 19.0 | 22.2 | 21.6 | 15.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 94.0 | 92.0 | 86.3 | 58.8 | 0.0 | 0.0 | 7.7 | 7.0 | 2.9 | 0.0 | - | - |
| Cost of Revenue | 65.2 | 64.2 | 61.7 | 40.7 | 0.0 | 0.1 | 6.4 | 6.1 | 2.5 | 0.0 | - | - |
| Gross Profit | 28.8 | 27.8 | 24.6 | 18.0 | 0.0 | (0.0) | 1.3 | 0.9 | 0.4 | 0.0 | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (29.6) | (29.1) | (32.1) | (37.8) | (26.6) | (5.2) | - | - | - | - | - | - |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 4.0 | 4.2 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | (33.6) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (0.27) | (0.32) | (0.36) | (0.45) | (0.40) | (0.09) | - | - | - | - | - | - |
| EPS Diluted | (0.27) | (0.32) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | - | (24.8) | (28.0) | (34.9) | (25.7) | (5.1) | - | - | - | - | - | - |
| EBIT | (29.6) | (29.1) | (32.1) | |||||||||
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| 1.0 |
| 2.3 |
| 3.1 |
| 2.3 |
| 1.4 |
| 1.4 |
| 2.6 |
| 1.5 |
| 1.9 |
| 1.9 |
| 1.7 |
| 0.4 |
| 0.3 |
| 0.8 |
| 1.4 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 15.5 | 17.4 | 16.3 | 16.1 | 14.4 | 18.1 | 15.3 | 14.9 | 13.4 | 15.5 | 14.9 | 10.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.1 | 0.9 | 1.9 | 2.4 | 2.0 | 1.2 | 1.2 | 2.0 | 1.3 | 1.6 | 1.7 | 1.6 | 0.3 | 0.2 | 0.7 | 1.2 | - | - | - | - |
| Gross Profit | 6.6 | 7.6 | 7.6 | 7.0 | 5.7 | 5.6 | 6.8 | 6.6 | 5.6 | 6.6 | 6.7 | 4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | 0.1 | 0.4 | 0.7 | 0.3 | 0.2 | 0.2 | 0.6 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | 16.9 | 7.2 | 4.3 | 5.6 | 4.6 | ||||||||||||||||||||||||
| Selling & Marketing | 7.1 | 6.6 | 6.1 | 6.2 | 6.8 | 6.3 | 6.3 | 6.3 | 6.5 | 6.3 | 5.7 | 5.5 | 1.3 | - | 1.0 | - | - | |||||||||||||||||||||||
| General & Administrative | 7.7 | 8.1 | 8.2 | 8.3 | 6.6 | 8.7 | 8.2 | 6.5 | 7.9 | - | 7.5 | 11.4 | - | - | 4.6 | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1.2 | - | - | - | 1.0 | - | - | - | 1.1 | - | - | - | 0.5 | - | - | 0.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.5 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 30.3 | 32.1 | 30.7 | 30.6 | 27.8 | 76.7 | 14.4 | 12.8 | 14.5 | 59.2 | 13.2 | 16.9 | 7.2 | - | 5.6 | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (8.2) | (7.1) | (6.8) | (7.5) | (7.7) | (9.4) | (7.6) | (6.2) | (8.9) | (11.8) | (6.5) | (12.3) | (7.2) | (4.5) | (5.6) | (4.6) | (11.9) | (1.9) | (1.4) | (1.0) | (0.9) | - | - | - | - | (1.6) | (1.5) | - | - | (1.3) | (1.3) | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.1 | 0.7 | 0.8 | 1.3 | 1.3 | 0.9 | 1.0 | 1.2 | 0.8 | 0.5 | 0.7 | 1.2 | 0.7 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (1.1) | (0.8) | (0.9) | (1.3) | (1.3) | (0.6) | (1.0) | (1.2) | (0.8) | (0.5) | (0.7) | (0.0) | (0.7) | (0.4) | (0.1) | (0.1) | 0.1 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (9.3) | (7.9) | (7.6) | (8.8) | (9.1) | (10.0) | (8.6) | (7.5) | (9.7) | (12.3) | (7.2) | (12.3) | (8.0) | (4.9) | (5.7) | (4.6) | (11.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (9.3) | (7.9) | (7.6) | (8.8) | (9.1) | (10.0) | (8.6) | (7.5) | (9.7) | (12.3) | (7.2) | (12.3) | (8.0) | (4.9) | (5.7) | (4.6) | (11.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (9.3) | (7.9) | (7.6) | (8.8) | (9.1) | (10.0) | (8.6) | (7.5) | (9.7) | (12.3) | (7.2) | (12.3) | (8.0) | (4.9) | (5.7) | (4.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | (0.1) | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (9.5) | (8.2) | (7.9) | (9.1) | (9.3) | (10.2) | (8.6) | (7.5) | (9.7) | (12.3) | (7.2) | (12.3) | (8.0) | (4.9) | (5.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.07) | - | - | (0.08) | (0.09) | - | (0.08) | (0.08) | (0.10) | - | (0.08) | (0.14) | (0.10) | - | (0.07) | (0.06) | (0.23) | - | (0.02) | (0.02) | (0.02) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.07) | - | (0.07) | (0.08) | (0.09) | - | (0.08) | (0.08) | (0.10) | - | (0.08) | (0.14) | (0.10) | - | (0.07) | (0.06) | - | - | ||||||||||||||||||||||
| Shares Basic | 129.4 | - | - | 107.1 | 103.5 | - | 103.5 | 99.4 | 95.1 | - | 91.1 | 86.6 | 83.0 | - | 81.6 | 80.6 | 72.8 | - | ||||||||||||||||||||||
| Shares Diluted | 129.4 | - | 112.0 | 107.1 | 103.5 | - | 103.5 | 99.4 | 95.1 | - | 91.1 | 86.6 | 83.0 | - | 81.6 | 80.6 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (6.9) | - | - | - | (6.7) | - | - | - | (7.8) | - | - | - | (6.7) | - | - | (4.6) | (11.9) | - | - | (1.0) | (0.8) | - | - | - | - | (1.6) | (0.9) | - | - | (1.3) | (1.3) | - | - | - | - | - | - | - | - | - |
| EBIT | (8.2) | (7.1) | (6.8) | (7.5) | (7.7) | (9.4) | (7.6) | (6.2) | (8.9) | (11.8) | (6.5) | (12.3) | (7.2) | (4.5) | (5.6) | (4.6) | (11.9) | (1.9) | (1.4) | |||||||||||||||||||||
| - |
| - |
| - |
| 26.4 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 25.9 | 25.7 | 25.4 | 18.8 | 8.0 | - | - | - | - | - | - | - |
| General & Administrative | 32.4 | 31.2 | 31.4 | 37.1 | - | - | 5.1 | 4.4 | 5.2 | 4.8 | 1.4 | - |
| Depreciation & Amortization | - | 4.3 | 4.1 | 2.9 | 0.9 | 0.1 | 2.5 | 2.5 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | 1.8 | 1.8 | 1.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 123.6 | 121.1 | 118.4 | 96.6 | 26.6 | - | 8.2 | 6.9 | - | - | - | - |
| 3.9 |
| 3.1 |
| 0.6 |
| 0.6 |
| 0.3 |
| 1.0 |
| 2.9 |
| 2.1 |
| (0.2) |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (4.1) | (4.3) | (3.7) | (1.9) | (0.4) | (0.5) | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - |
| (33.4) |
| (35.8) |
| (39.7) |
| (27.0) |
| (5.7) |
| (26.7) |
| (98.4) |
| (26.9) |
| (7.3) |
| (2.6) |
| (0.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (33.6) | (33.4) | (35.8) | (39.7) | (27.0) | (5.7) | (26.7) | (98.4) | (26.9) | (7.3) | (2.6) | (0.9) |
| Net Income Attributable To Parent | (33.6) | (33.4) | (35.8) | (39.7) | (27.0) | (5.7) | (26.7) | (98.4) | (26.9) | (7.3) | (2.6) | (0.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.0) | - |
| Less: Preferred Dividends | 1.0 | 1.0 | 0.2 | - | (0.0) | 0.1 | - | - | - | - | - | - |
| Net Income To Common Shareholders | (34.7) | (34.5) | (36.0) | (39.7) | (31.8) | (5.9) | (26.7) | (98.4) | (26.9) | (7.3) | (2.6) | (0.9) |
| (0.36) |
| (0.45) |
| (0.40) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 129.4 | 108.8 | 99.8 | 88.4 | 79.5 | 64.9 | - | - | - | - | - | - |
| Shares Diluted | 129.4 | 108.8 | 99.8 | 88.4 | 79.5 | - | - | - | - | - | - | - |
| (37.8) |
| (26.6) |
| (5.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.9 |
| 1.9 |
| 1.4 |
| 1.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 2.4 |
| 2.0 |
| 1.0 |
| 1.8 |
| 1.2 |
| 1.1 |
| (0.2) |
| 1.6 |
| 1.5 |
| 1.4 |
| 4.0 |
| 1.2 |
| 1.3 |
| (1.2) |
| 3.4 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.5 |
| 0.5 |
| 1.2 |
| 0.0 |
| 0.6 |
| 0.6 |
| 2.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.9 |
| 2.5 |
| - |
| - |
| 1.8 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.9 |
| 0.6 |
| 0.7 |
| 1.3 |
| 0.7 |
| 0.5 |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.4) |
| - |
| - |
| (27.9) |
| (42.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (1.6) |
| (1.1) |
| (1.0) |
| (3.6) |
| (3.9) |
| (1.6) |
| (5.1) |
| (2.1) |
| (2.1) |
| (17.4) |
| (25.5) |
| (29.2) |
| (44.2) |
| 0.4 |
| (14.0) |
| (10.1) |
| (1.5) |
| (1.4) |
| (3.9) |
| (1.1) |
| (1.7) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (1.6) |
| (1.1) |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| (11.9) |
| (2.1) |
| (1.6) |
| (1.1) |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| (0.0) |
| (0.0) |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.7) |
| (16.6) |
| (2.1) |
| (1.6) |
| (1.1) |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.0 |
| 64.8 |
| 64.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| (0.9) |
| - |
| - |
| - |
| - |
| (1.6) |
| (1.5) |
| - |
| - |
| (1.3) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |