| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 3.0 | 3.2 | 2.4 | 3.0 | 2.7 | 3.4 | 4.4 | 4.1 | 4.2 | 9.5 | 7.2 | 5.1 | 3.3 | 7.1 | 4.5 | 4.3 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 11.6 | 11.3 | 16.2 | 25.1 | 19.7 | 11.7 | 2.1 | 1.1 | 1.0 |
| Cost of Revenue | 7.2 | 6.7 | 10.1 | 15.3 | 11.2 | 6.5 | 0.9 | 0.5 | 0.7 |
| Gross Profit | 4.5 | 4.6 | 6.1 | 9.8 | 8.5 | 5.1 | 1.2 | 0.6 | 0.4 |
| Operating Expenses | |||||||||
| Research & Development | 2.7 | 2.9 | 4.4 | 9.5 | 15.9 | 11.1 | 6.8 | 4.9 | 4.2 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (13.6) | (13.1) | (16.8) | (32.8) | (85.0) | (25.1) | (18.7) | (20.8) | (16.2) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 7.0 | 8.4 | 0.6 | 0.1 | 0.7 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (0.0) | (0.0) | 0.2 | (0.3) | (0.2) | (3.1) | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (20.5) | (20.7) | (16.6) | (30.3) | |||||
| Per Share | |||||||||
| EPS Basic | (8.21) | (40.43) | (1,123.63) | (13.67) | (45.95) | (0.69) | - | - | - |
| EPS Diluted | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| EBITDA | - | (10.9) | (14.1) | (27.5) | (79.6) | (21.8) | (17.4) | (19.9) | (15.3) |
| EBIT | (13.6) | (13.1) | (16.8) | (32.8) | (85.0) | ||||
| 3.8 |
| 6.2 |
| 3.6 |
| 1.1 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.2 |
| 0.4 |
| 0.1 |
| Cost of Revenue | 1.9 | 2.2 | 1.3 | 1.7 | 1.5 | 2.4 | 2.7 | 2.5 | 2.5 | 5.8 | 4.7 | 2.9 | 1.9 | 4.1 | 2.7 | 2.5 | 1.9 | 3.4 | 2.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 |
| Gross Profit | 1.1 | 1.0 | 1.1 | 1.3 | 1.2 | 1.0 | 1.7 | 1.6 | 1.7 | 3.7 | 2.5 | 2.1 | 1.4 | 3.0 | 1.8 | 1.8 | 1.9 | 2.8 | 1.4 | 0.6 | 0.4 | 0.5 | 0.4 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.0 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 0.7 | 0.6 | 0.7 | 0.7 | 0.9 | 1.0 | 0.9 | 0.8 | 1.7 | 2.2 | 2.1 | 2.2 | 3.0 | 3.3 | 3.8 | 4.6 | 4.2 | 3.4 | 3.1 | 2.5 | 2.0 | 1.8 | 1.4 | 1.7 | 1.9 | 1.2 | 1.3 | 1.3 | 1.2 | 2.5 | 0.6 | 0.6 | 0.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | 2.0 | 1.3 | 1.7 | 2.1 | 2.4 | 2.5 | 2.4 | 2.6 | 2.3 | 3.7 | 3.2 | 3.0 | 2.7 | 3.3 | 3.0 | 3.0 | 2.7 | ||||||||||||||||
| General & Administrative | 2.6 | 2.3 | 1.8 | 1.7 | 1.5 | 2.2 | 1.9 | 2.5 | 2.1 | 3.2 | 2.3 | 2.3 | 2.5 | 3.0 | 3.2 | 3.0 | 2.9 | ||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.5 | - | - | - | 0.7 | - | - | - | 1.3 | - | - | - | |||||||||||||||||
| Amortization of Intangibles | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 1.4 | 1.2 | 1.3 | 1.3 | 2.6 | 0.0 | 1.3 | 1.3 | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 5.2 | 4.2 | 4.1 | 4.5 | 4.8 | 5.6 | 5.2 | 5.7 | 6.3 | 16.7 | 7.0 | 10.3 | 8.6 | 19.2 | 53.9 | 10.6 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (4.2) | (3.2) | (3.1) | (3.1) | (3.6) | (4.6) | (3.5) | (4.1) | (4.6) | (12.9) | (4.5) | (8.2) | (7.2) | (16.2) | (52.1) | (8.7) | (8.0) | (7.2) | (7.0) | (6.3) | (4.6) | (4.7) | (4.3) | (4.6) | (5.1) | (4.7) | (4.4) | (5.5) | (6.1) | (4.9) | (3.6) | (3.6) | (4.1) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 6.2 | 1.0 | (0.2) | 1.4 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.5 | (0.0) | 0.0 | 0.0 | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | 0.1 | (6.9) | (0.5) | 0.4 | (0.6) | (0.5) | (0.2) | 1.6 | (0.7) | (0.3) | 1.5 | 1.0 | (0.0) | (0.2) | (0.5) | 0.0 | (0.0) | ||||||||||||||||
| Pre-Tax Income | (4.1) | (10.2) | (3.6) | (2.8) | (4.2) | (5.1) | (3.6) | (2.5) | (5.3) | (13.3) | (3.0) | (7.1) | (7.2) | (16.4) | (52.6) | (8.7) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | (0.2) | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (3.1) | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (4.1) | (10.1) | (3.6) | (2.8) | (4.2) | (5.3) | (3.6) | (2.5) | (5.3) | (13.3) | (3.0) | (6.8) | (7.2) | (16.2) | (52.6) | (8.7) | (7.9) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (4.1) | (10.1) | (3.6) | (2.8) | (4.2) | (5.3) | (3.6) | (2.5) | (5.3) | (13.3) | (3.0) | (6.8) | (7.2) | (16.2) | (52.6) | (8.7) | (7.9) | ||||||||||||||||
| Net Income Attributable To Parent | (4.1) | (10.1) | (3.6) | (2.8) | (4.2) | (5.3) | (3.6) | (2.5) | (5.3) | (13.3) | (3.0) | (6.8) | (7.2) | (16.2) | (52.6) | (8.7) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | 0.3 | (0.1) | 0.3 | 0.1 | 0.0 | 1.1 | 1.7 | 1.6 | 0.0 | 0.4 | 0.0 | 0.0 | 0.0 | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (4.3) | (16.4) | 3.5 | (2.9) | (4.2) | (6.4) | (5.3) | (4.0) | (5.3) | (14.8) | (9.4) | (6.8) | (7.2) | (16.2) | (52.6) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (1.77) | - | 3.25 | (4.52) | (119.79) | - | (21.47) | (24.01) | (1.00) | - | (3.19) | (3.38) | (3.84) | - | (28.14) | (0.24) | (0.21) | - | (0.20) | (0.07) | (0.23) | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | (2.65) | - | - | - | (21.47) | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Shares Basic | 2.4 | - | 1.1 | 0.6 | 0.0 | - | 0.2 | 0.2 | - | - | - | - | - | - | 37.4 | 36.9 | 36.8 | - | |||||||||||||||
| Shares Diluted | - | - | 1.6 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | (3.6) | - | - | - | (3.1) | - | - | - | (3.9) | - | - | - | (5.9) | - | - | - | (6.6) | - | - | - | (4.4) | - | - | - | (4.6) | (4.2) | (4.4) | (5.5) | (5.9) | (4.6) | (3.4) | (3.4) | (3.9) |
| EBIT | (4.2) | (3.2) | (3.1) | (3.1) | (3.6) | (4.6) | (3.5) | (4.1) | (4.6) | (12.9) | (4.5) | (8.2) | (7.2) | (16.2) | (52.1) | (8.7) | (8.0) | (7.2) | (7.0) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 7.1 | 7.5 | 9.8 | 12.5 | 12.0 | 9.7 | 5.5 | 4.5 | 4.3 |
| General & Administrative | 8.3 | 7.2 | 8.7 | 10.3 | 12.1 | 9.4 | 7.6 | 11.9 | 8.0 |
| Depreciation & Amortization | - | 2.2 | 2.6 | 5.4 | 5.4 | 3.3 | 1.4 | 0.9 | 0.9 |
| Amortization of Intangibles | 2.2 | 2.2 | 2.5 | 5.2 | 5.2 | 3.2 | 1.3 | 0.2 | 0.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 18.1 | 17.6 | 22.9 | 42.6 | 93.5 | 30.2 | 20.0 | 21.3 | 16.5 |
| 0.0 |
| 0.0 |
| 9.9 |
| 4.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (7.0) | (7.7) | 0.3 | 2.2 | (0.7) | 1.2 | 0.0 | (9.9) | (4.5) |
| Pre-Tax Income | (20.5) | (20.7) | (16.5) | (30.6) | (85.7) | (23.9) | (18.7) | - | - |
| (85.5) |
| (20.7) |
| (18.7) |
| (30.7) |
| (20.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (20.5) | (20.7) | (16.6) | (30.3) | (85.5) | (20.7) | (18.7) | (30.7) | (20.6) |
| Net Income Attributable To Parent | (20.5) | (20.7) | (16.6) | (30.3) | (85.5) | (20.7) | (18.7) | (30.7) | (20.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.5 | 0.3 | 4.4 | 0.4 | 0.0 | - | - | - | - |
| Net Income To Common Shareholders | (20.0) | (19.9) | (21.0) | (38.3) | (85.5) | (20.7) | (18.7) | (30.7) | (20.6) |
| - |
| - |
| - |
| - |
| Shares Basic | 2.4 | 0.5 | 0.0 | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - |
| (25.1) |
| (18.7) |
| (20.8) |
| (16.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 2.8 |
| 1.9 |
| 1.1 |
| 1.5 |
| 1.5 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.1 |
| 1.2 |
| 1.0 |
| 3.3 |
| 0.3 |
| 0.2 |
| 0.5 |
| 2.6 |
| 2.4 |
| 2.4 |
| 2.0 |
| 2.0 |
| 1.8 |
| 1.8 |
| 2.1 |
| 2.4 |
| 2.2 |
| 3.2 |
| 4.2 |
| (0.9) |
| 2.7 |
| 3.0 |
| 3.1 |
| 1.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.5 |
| 1.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.5 |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| 9.9 |
| 8.3 |
| 6.9 |
| 5.1 |
| 5.2 |
| 4.7 |
| 4.8 |
| 5.3 |
| 4.8 |
| 4.6 |
| 5.6 |
| 6.3 |
| 5.0 |
| 3.6 |
| 3.8 |
| 4.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.8 |
| 0.0 |
| 0.0 |
| 0.2 |
| 3.8 |
| 0.2 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 1.2 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (9.9) |
| (2.6) |
| (1.5) |
| (0.4) |
| (0.0) |
| (8.0) |
| (7.2) |
| (7.0) |
| (5.1) |
| (4.6) |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.1) |
| (7.0) |
| (2.0) |
| (4.6) |
| (4.7) |
| (4.3) |
| (4.6) |
| (5.1) |
| (4.7) |
| (4.4) |
| (5.5) |
| (16.1) |
| (7.5) |
| (5.0) |
| (4.0) |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.1) |
| (7.0) |
| (2.0) |
| (4.6) |
| (4.7) |
| (4.3) |
| (4.6) |
| (5.1) |
| (4.7) |
| (4.4) |
| (5.5) |
| (16.1) |
| (7.5) |
| (5.0) |
| (4.0) |
| (4.2) |
| (7.9) |
| (7.1) |
| (7.0) |
| (2.0) |
| (4.6) |
| (4.7) |
| (4.3) |
| (4.6) |
| (5.1) |
| (4.7) |
| (4.4) |
| (5.5) |
| (16.1) |
| (7.5) |
| (5.0) |
| (4.0) |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.7) |
| (7.9) |
| (7.1) |
| (7.0) |
| (2.0) |
| (4.6) |
| (4.7) |
| (4.3) |
| (4.6) |
| (5.1) |
| (4.7) |
| (4.4) |
| (5.5) |
| (16.1) |
| (7.5) |
| (5.0) |
| (4.0) |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| 27.2 |
| 19.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| (4.6) |
| (4.7) |
| (4.3) |
| (4.6) |
| (5.1) |
| (4.7) |
| (4.4) |
| (5.5) |
| (6.1) |
| (4.9) |
| (3.6) |
| (3.6) |
| (4.1) |