| (in millions of USD, except per-share data) | Q1 FY 17 | 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 | Q4 FY 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q3 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 0.0 | 0.0 | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | |||||||
| (in millions of USD, except per-share data) | TTM | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | - | 0.1 | 0.2 | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (0.9) | (0.2) | (0.7) | (0.4) | (0.4) | (0.4) | (2.1) | (7.6) | - | - |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.6 | 0.3 | 0.3 | 0.2 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.3) | 0.6 | (1.2) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.00) | 0.00 | (0.02) | - | - | - | - | - | - | - |
| EPS Diluted | (0.00) | 0.00 | (0.02) | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | (0.2) | (0.6) | - | - | - | - | - | - | - |
| EBIT | (0.9) | (0.2) | (0.7) | (0.4) | (0.4) | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | - | - | - | 0.2 | - | - | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | 0.1 | 0.2 | 0.7 | 0.2 | 0.0 | (0.0) | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.2) | 0.1 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (0.1) | (0.1) | (0.5) | (0.1) | (0.0) | (0.0) | (0.2) | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | 0.2 | (0.1) | (0.1) | (0.3) | (2.1) | (0.2) | 0.5 | (0.1) | (2.4) |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.3 | 1.2 | (1.0) | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | (0.1) | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.2) | 0.5 | (0.5) | (0.2) | (0.2) | (0.3) | 0.2 | 0.0 | (0.1) | (0.3) | (2.2) | (0.2) | (0.2) | (0.1) | (0.5) | (0.3) | (0.2) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | (0.2) | 0.5 | (0.5) | (0.2) | (0.2) | (0.3) | 0.2 | 0.0 | (0.1) | (0.3) | (2.2) | (0.2) | (0.2) | (0.1) | (0.5) | (0.3) | (0.2) | ||||||
| Net Income Attributable To Parent | (0.2) | 0.5 | (0.5) | (0.2) | (0.2) | (0.3) | 0.2 | 0.0 | (0.1) | (0.3) | (2.2) | (0.2) | (0.2) | (0.1) | (0.5) | (0.3) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | (0.2) | 0.5 | (0.5) | (0.2) | (0.2) | (0.3) | 0.2 | 0.0 | (0.1) | (0.3) | (2.2) | (0.2) | (0.2) | (0.1) | (0.5) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (0.00) | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.00) | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Shares Basic | 223.4 | 125.4 | - | 51.6 | 39.4 | 18.3 | - | 15.1 | 15.9 | 15.9 | - | 15.1 | 12.7 | 14.7 | - | 8.1 | 8.9 | 115.9 | |||||
| Shares Diluted | 1,200.8 | 954.7 | - | 51.6 | - | - | - | 250.4 | - | - | - | - | - | - | - | - | - | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (0.1) | (0.1) | (0.5) | (0.1) | (0.0) | (0.0) | (0.2) | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | 0.2 | (0.1) | (0.1) | (0.3) | (2.1) | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | 0.4 | 0.4 | 0.6 | 1.7 | 7.4 | - | - |
| Depreciation & Amortization | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.1 | 0.4 | 0.8 | 0.4 | 0.4 | 0.4 | 2.1 | 7.6 | - | - |
| 0.2 |
| 0.1 |
| 0.1 |
| (0.0) |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | 0.9 | 0.5 | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - |
| (0.2) |
| (2.6) |
| (1.1) |
| (5.2) |
| (7.9) |
| (0.3) |
| (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.3) | 0.6 | (1.2) | (0.2) | (2.6) | (1.1) | (5.2) | (7.9) | (0.3) | (0.1) |
| Net Income Attributable To Parent | (0.3) | 0.6 | (1.2) | (0.2) | (2.6) | (1.1) | (5.2) | (7.9) | (0.3) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.3) | 0.6 | (1.2) | (0.2) | (2.6) | (1.1) | (5.2) | (7.9) | (0.3) | (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 223.4 | 172.3 | 63.9 | 15.9 | 15.5 | 8.7 | 115.9 | 60.9 | - | - |
| Shares Diluted | 1,200.8 | 671.5 | 452.8 | - | - | - | - | - | - | - |
| (0.4) |
| (2.1) |
| (7.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 1.0 |
| 0.2 |
| 0.4 |
| 0.1 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.3 |
| 1.2 |
| 0.2 |
| 0.5 |
| 0.1 |
| 2.4 |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (4.1) |
| (0.2) |
| (0.5) |
| (0.3) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (4.1) |
| (0.2) |
| (0.5) |
| (0.3) |
| (2.6) |
| (0.2) |
| (0.1) |
| (4.1) |
| (0.2) |
| (0.5) |
| (0.3) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.2) |
| (0.1) |
| (4.1) |
| (0.2) |
| (0.5) |
| (0.3) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.4 |
| 92.6 |
| 88.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| 0.5 |
| (0.1) |
| (2.4) |