| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||||||
| Revenues | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 0.1 | 0.1 | 0.6 | 0.7 | 0.8 | 1.6 | 1.4 | 1.0 | 0.3 | 0.0 |
| Cost of Revenue | 1.2 | 1.3 | 2.2 | 1.2 | 1.3 | 1.5 | 1.2 | 0.9 | 0.4 | 0.0 |
| Gross Profit | (1.1) | (1.2) | (1.6) | (0.5) | (0.5) | 0.1 | 0.2 | 0.1 | (0.1) | 0.0 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | - | - | (5.3) | (7.8) | (3.8) | (2.3) | (2.9) | (3.9) | (2.3) | (0.6) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 0.2 | 0.1 | 0.1 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | (0.1) | (0.0) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (7.2) | (6.3) | (8.2) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.06) | (0.06) | (0.07) | (0.12) | (0.05) | - | - | - | - | - |
| EPS Diluted | (0.06) | (0.06) | (0.07) | (0.12) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | (4.9) | (7.3) | (3.3) | (1.8) | (2.5) | (3.5) | (2.2) | (0.6) |
| EBIT | - | - | (5.3) | (7.8) | (3.8) | |||||
| 0.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| Cost of Revenue | 0.1 | 0.1 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 | 1.6 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.1 | 0.4 | 0.0 | 0.6 | 0.3 | 0.3 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Gross Profit | (0.1) | (0.1) | (0.4) | (0.5) | (0.3) | (0.2) | (0.2) | (1.5) | (0.0) | (0.0) | (0.0) | 0.0 | (0.2) | (0.0) | (0.3) | 0.1 | (0.4) | (0.1) | (0.1) | (0.2) | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | (0.0) | 0.1 | 0.0 | 0.1 | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| General & Administrative | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | ||||||||||||||||||||||
| Depreciation & Amortization | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Operating Expenses | 1.0 | (0.1) | 0.7 | 1.7 | 0.6 | 1.2 | 1.2 | 1.0 | 1.1 | 0.6 | 1.0 | 2.2 | 1.8 | 2.0 | 1.3 | 1.3 | |||||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | (0.9) | (1.4) | (1.4) | (2.5) | (1.1) | (0.7) | (1.0) | (2.2) | (2.0) | (2.0) | (1.6) | (1.2) | (1.2) | (0.7) | (0.7) | (0.7) | (0.4) | (0.5) | (0.8) | - | (0.4) | (0.7) | - | - | (0.8) | - | - | - | (0.3) | - | - | - | (0.1) | - | - |
| Non-Operating | |||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Operating Income | (0.7) | (0.8) | (0.7) | (0.5) | 1.2 | (0.9) | (0.1) | (0.6) | (0.1) | (2.3) | 0.0 | (1.1) | (1.7) | (0.2) | (1.3) | - | (0.5) | ||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | (3.7) | - | - | - | (1.7) | ||||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.8) | (0.8) | (1.9) | (2.6) | 0.3 | (2.4) | (1.5) | (3.1) | (1.2) | (2.9) | (1.0) | (3.2) | (3.7) | (2.2) | (2.9) | (2.0) | (1.7) | ||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Net Income | (1.8) | (0.8) | (1.9) | (4.2) | 0.3 | (2.4) | (1.5) | (3.1) | (1.2) | (2.9) | (1.0) | (3.2) | (3.7) | (2.2) | (2.9) | (2.0) | (1.7) | ||||||||||||||||||||||
| Net Income Attributable To Parent | (1.8) | (0.8) | (1.9) | (4.2) | 0.3 | (2.4) | (1.5) | (3.1) | (1.2) | (2.9) | (1.0) | (3.2) | (3.7) | (2.2) | (2.9) | (2.0) | |||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Net Income To Common Shareholders | (1.8) | (0.8) | (1.9) | (4.2) | 0.3 | (2.4) | (1.5) | (3.1) | (1.2) | (2.9) | (1.0) | (3.2) | (3.7) | (2.2) | (2.9) | ||||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.01) | (0.01) | (0.01) | - | 0.00 | (0.02) | (0.01) | - | (0.01) | (0.02) | (0.01) | - | (0.04) | (0.03) | (0.03) | - | (0.02) | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.01) | (0.01) | (0.01) | - | 0.00 | (0.02) | (0.01) | - | (0.01) | (0.02) | (0.01) | - | (0.04) | (0.03) | (0.03) | - | (0.02) | (0.01) | |||||||||||||||||||||
| Shares Basic | 142.3 | 139.1 | 134.1 | - | 125.3 | 125.3 | 125.9 | - | 123.0 | 120.4 | 117.7 | - | 105.2 | 99.8 | 96.0 | - | 93.0 | 92.8 | |||||||||||||||||||||
| Shares Diluted | 142.3 | 139.1 | 134.1 | - | 125.3 | 125.3 | 125.9 | - | 123.0 | 120.4 | 117.7 | - | 105.2 | 99.8 | 96.0 | - | 93.0 | 92.8 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | (1.3) | - | - | - | (0.9) | - | - | - | (1.5) | - | - | - | (0.6) | - | - | - | (0.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | (0.9) | (1.4) | (1.4) | (2.5) | (1.1) | (0.7) | (1.0) | (2.2) | (2.0) | (2.0) | (1.6) | (1.2) | (1.2) | (0.7) | (0.7) | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.1 | 0.0 |
| Depreciation & Amortization | - | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.1 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.3 | 4.7 | 3.7 | 7.3 | 3.3 | 2.4 | 3.1 | 4.0 | 2.2 | 0.6 |
| 0.8 |
| 1.2 |
| 0.6 |
| 0.4 |
| 0.2 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (2.8) | (0.4) | (2.9) | (4.3) | (1.1) | - | - | - | - | - |
| Pre-Tax Income | - | (7.9) | (8.2) | (12.1) | (4.9) | (2.2) | (2.9) | (3.9) | (2.2) | (0.6) |
| (12.0) |
| (4.9) |
| (2.0) |
| (2.9) |
| (3.9) |
| (2.2) |
| (0.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (8.7) | (7.9) | (8.2) | (12.0) | (4.9) | (2.0) | (2.9) | (3.9) | (2.2) | (0.6) |
| Net Income Attributable To Parent | (8.7) | (7.9) | (8.2) | (12.0) | (4.9) | (2.0) | (2.9) | (3.9) | (2.2) | (0.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (8.7) | (7.9) | (8.2) | (12.0) | (4.9) | (2.0) | (2.9) | (3.9) | (2.2) | (0.6) |
| (0.05) |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 142.3 | 127.0 | 121.5 | 102.7 | 91.0 | - | - | - | - | - |
| Shares Diluted | 142.3 | 127.0 | 121.5 | 102.7 | 91.0 | - | - | - | - | - |
| (2.3) |
| (2.9) |
| (3.9) |
| (2.3) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.8 |
| 1.1 |
| 0.8 |
| 0.9 |
| 1.9 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 1.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| (0.4) |
| (0.5) |
| - |
| - |
| (0.4) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.7) |
| (1.1) |
| (0.8) |
| (0.8) |
| (1.8) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.2) |
| (1.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.7) |
| (1.1) |
| (0.8) |
| (0.8) |
| (1.8) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.2) |
| (1.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (1.7) |
| (0.8) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.7) |
| (1.1) |
| (0.8) |
| (0.8) |
| (1.8) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.2) |
| (1.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| (1.7) |
| (0.8) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.8) |
| (0.7) |
| (0.4) |
| (0.7) |
| (1.1) |
| (0.8) |
| (0.8) |
| (1.8) |
| (0.5) |
| (0.5) |
| (0.3) |
| (0.2) |
| (1.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.01) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| (0.4) |
| (0.5) |
| (0.8) |
| - |
| (0.4) |
| (0.7) |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |