| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 14.8 | 46.6 | 30.6 | 6.9 | 6.9 | 6.4 | 6.3 | 4.5 | 5.8 | 12.2 | 14.3 | 14.8 | 12.9 |
| Cost of Revenue | 11.8 | 45.3 | 29.6 | 6.3 | 5.5 | 5.5 | 5.1 | 3.9 | 6.2 | 9.3 | 10.2 | 12.7 | 10.8 |
| Gross Profit | 3.0 | 1.3 | 1.0 | 0.6 | 1.4 | 0.9 | 1.3 | 0.6 | (0.5) | 2.9 | 4.0 | 2.1 | 2.1 |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 0.1 | (1.3) | (2.1) | (1.8) | (1.2) | (1.8) | (10.0) | (2.4) | (18.9) | (0.1) | 0.9 | (0.9) | 0.5 |
| Non-Operating | |||||||||||||
| Interest Income | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.3 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | (0.0) | (0.4) | (0.5) | (0.1) | (0.1) | 1.7 | 0.1 | (0.1) | 0.0 | (0.2) | (0.1) | 0.5 | (0.2) |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.01) | - | (0.04) | (0.04) | (0.03) | - | (0.21) | (0.05) | (0.46) | - | 0.04 | - | 0.02 |
| EPS Diluted | (0.01) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 0.1 | (1.2) | (2.1) | (1.8) | (1.1) | (1.8) | (10.0) | (2.4) | (18.9) | (0.0) | 1.0 | (0.9) | 0.6 |
| EBIT | 0.1 | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 98.9 | 91.0 | 23.0 | 54.1 | 44.7 |
| Cost of Revenue | 93.0 | 86.8 | 20.7 | 43.0 | 37.2 |
| Gross Profit | 5.9 | 4.2 | 2.3 | 11.1 | 7.5 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 0.3 | ||||
| Operating Income | |||||
| Operating Income | (5.0) | (6.3) | (33.1) | 0.5 | (8.0) |
| Non-Operating | |||||
| Interest Income | 0.4 | 0.5 | 0.5 | 0.1 | 0.1 |
| Interest Expense | 1.3 | 1.4 | 1.6 | 0.6 | 0.8 |
| Income From Equity Investments | - | 0.3 | |||
| Tax & Net | |||||
| Income Tax Expense | (1.1) | (1.1) | 1.7 | (0.1) | 0.0 |
| Net Income From Continuing Ops | (5.3) | (6.3) | (35.0) | 0.4 | (6.9) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | - | (0.13) | (0.79) | 0.01 | (0.17) |
| EPS Diluted | (0.09) | (0.13) | (0.79) | 0.01 | (0.17) |
| Shares Basic | - | - | |||
| Supplementary Data | |||||
| EBITDA | (5.0) | (6.2) | (33.0) | 0.7 | (7.7) |
| EBIT | (5.0) | (6.3) | (33.1) | 0.5 | (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 |
| General & Administrative | 2.9 | 2.4 | 2.9 | 2.3 | 2.5 | 2.6 | 3.7 | 2.9 | 18.3 | 2.8 | 2.8 | 2.6 | 1.3 |
| 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 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | (0.4) | - | - | - | 0.0 |
| Total Operating Expenses | 3.0 | 2.5 | 3.1 | 2.4 | 2.6 | 2.7 | 11.3 | 3.0 | 18.4 | 3.0 | 3.1 | 3.0 | 1.5 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| Income From Equity Investments | (0.2) | - | - | - | (0.0) | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.4) | (0.1) | (0.7) | (0.2) | (0.2) | (0.4) | 0.5 | 0.1 | (0.4) | (0.4) | 0.4 | (0.5) | 0.3 |
| Pre-Tax Income | (0.3) | (1.3) | (2.8) | (2.0) | (1.4) | (2.2) | (9.6) | (2.3) | (19.3) | (0.1) | 1.3 | (1.4) | 0.5 |
| (0.3) |
| (0.9) |
| (2.3) |
| (1.9) |
| (1.3) |
| (3.9) |
| (9.6) |
| (2.2) |
| (19.3) |
| 0.1 |
| 1.5 |
| (1.9) |
| 0.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.3) | (0.9) | (2.3) | (1.9) | (1.3) | (3.9) | (9.6) | (2.2) | (19.3) | 0.1 | 1.5 | (1.9) | 0.7 |
| Net Income Attributable To Parent | (0.3) | (0.9) | (2.3) | (1.9) | (1.3) | (3.9) | (9.6) | (2.2) | (19.3) | 0.1 | 1.5 | (1.9) | 0.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.3) | (0.9) | (2.3) | (1.9) | (1.3) | (3.9) | (9.6) | (2.2) | (19.3) | 0.1 | 1.5 | (1.9) | 0.7 |
| - |
| (0.04) |
| (0.04) |
| (0.03) |
| - |
| (0.21) |
| (0.05) |
| (0.46) |
| - |
| 0.04 |
| - |
| 0.02 |
| Shares Basic | - | - | 52.7 | 45.8 | 44.4 | - | 45.2 | 41.5 | 41.5 | - | 39.7 | - | 39.7 |
| Shares Diluted | 56.2 | - | 52.7 | 45.8 | 44.4 | - | 45.2 | 41.5 | 41.5 | - | 40.0 | - | 44.5 |
| (1.3) |
| (2.1) |
| (1.8) |
| (1.2) |
| (1.8) |
| (10.0) |
| (2.4) |
| (18.9) |
| (0.1) |
| 0.9 |
| (0.9) |
| 0.5 |
| 0.4 |
| 0.5 |
| 1.2 |
| 1.1 |
| General & Administrative | 10.6 | 10.2 | 27.4 | 9.5 | 14.4 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 10.9 | 10.5 | 35.4 | 10.7 | 15.5 |
| 0.6 |
| - |
| - |
| Other Non-Operating Income | (1.4) | (1.2) | (0.2) | (0.1) | 1.1 |
| Pre-Tax Income | (6.4) | (7.5) | (33.3) | 0.4 | (6.8) |
| - |
| - |
| - |
| - |
| Net Income | (5.3) | (6.3) | (35.0) | 0.4 | (6.9) |
| Net Income Attributable To Parent | (5.3) | (6.3) | (35.0) | 0.4 | (6.9) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (5.3) | (6.3) | (35.0) | 0.4 | (6.9) |
| 44.3 |
| 39.7 |
| 39.7 |
| Shares Diluted | 56.2 | 50.0 | 44.3 | 40.0 | 39.7 |