| (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 | Q3 FY 23 | Q2 FY 23 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 1.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.9 | 0.3 | 0.6 | 0.3 | 0.2 | 0.1 |
| Cost of Revenue | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.4 | 0.2 | 0.5 | 0.2 | 0.1 | 0.1 |
| Gross Profit | 0.8 | 0.1 | 0.0 | 0.0 | 0.1 | 0.5 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 |
| Operating Expenses | |||||||||||
| Research & Development | 0.4 | - | 0.1 | 0.0 | - | - | - | - | 0.1 | 0.1 | 0.1 |
| Selling General & Administrative | 0.8 | 0.8 | |||||||||
| Operating Income | |||||||||||
| Operating Income | (2.9) | (4.4) | (4.2) | (1.9) | (4.0) | (1.4) | (3.5) | (1.1) | (1.1) | (0.7) | (0.7) |
| Non-Operating | |||||||||||
| Interest Income | 0.1 | - | - | 0.0 | 0.0 | - | 0.0 | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (2.8) | (3.4) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.14) | - | (0.29) | (0.13) | (0.27) | - | (0.34) | (0.14) | (0.13) | (0.09) | (0.09) |
| EPS Diluted | (0.14) | - | (0.29) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (2.8) | (4.3) | (4.1) | (1.8) | (3.9) | (1.3) | (3.4) | (1.1) | (1.0) | (0.6) | (0.7) |
| EBIT | (2.9) | (4.4) | (4.2) | ||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 1.6 | 0.6 | 2.2 | 0.9 |
| Cost of Revenue | 0.7 | 0.4 | 1.3 | 0.6 |
| Gross Profit | 1.0 | 0.2 | 0.9 | 0.3 |
| Operating Expenses | ||||
| Research & Development | - | 0.4 | 0.1 | 0.4 |
| Selling General & Administrative | 2.5 | 2.1 | 1.3 | 0.4 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (13.5) | (14.5) | (7.2) | (6.3) |
| Non-Operating | ||||
| Interest Income | - | 0.2 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.3 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (13.2) | (14.3) | (7.4) | (6.3) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.64) | (0.85) | (0.70) | (0.79) |
| EPS Diluted | (0.64) | (0.85) | (0.70) | (0.79) |
| Shares Basic | 20.6 | 16.9 | 10.6 | 8.0 |
| Supplementary Data | ||||
| EBITDA | (13.1) | (14.2) | (6.8) | (6.1) |
| EBIT | (13.5) | (14.5) | (7.2) | (6.3) |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.0 | - | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.7 | 4.5 | 4.2 | 2.0 | 4.1 | 1.9 | 3.7 | 1.3 | 1.2 | 0.7 | 0.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | 1.0 | (0.8) | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - |
| (5.0) |
| (1.9) |
| (4.0) |
| (1.4) |
| (3.7) |
| (1.2) |
| (1.1) |
| (0.7) |
| (0.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.8) | (3.4) | (5.0) | (1.9) | (4.0) | (1.4) | (3.7) | (1.2) | (1.1) | (0.7) | (0.7) |
| Net Income Attributable To Parent | (2.8) | (3.4) | (5.0) | (1.9) | (4.0) | (1.4) | (3.7) | (1.2) | (1.1) | (0.7) | (0.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.8) | (3.4) | (5.0) | (1.9) | (4.0) | (1.4) | (3.7) | (1.2) | (1.1) | (0.7) | (0.7) |
| (0.13) |
| (0.27) |
| - |
| (0.34) |
| (0.14) |
| (0.13) |
| (0.09) |
| (0.09) |
| Shares Basic | 20.6 | - | 17.1 | 15.2 | 14.7 | - | 10.8 | 8.9 | 8.8 | 7.8 | 7.9 |
| Shares Diluted | 20.6 | - | 17.1 | 15.2 | 14.7 | - | 10.8 | 8.9 | 8.8 | 7.8 | 7.9 |
| (1.9) |
| (4.0) |
| (1.4) |
| (3.5) |
| (1.1) |
| (1.1) |
| (0.7) |
| (0.7) |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 0.4 | 0.4 | 0.3 | 0.2 |
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 0.2 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 14.4 | 14.7 | 8.1 | 6.6 |
| - |
| Other Non-Operating Income | 0.3 | 0.2 | (0.3) | (0.0) |
| Pre-Tax Income | - | - | - | - |
| - |
| Net Income | (13.2) | (14.3) | (7.4) | (6.3) |
| Net Income Attributable To Parent | (13.2) | (14.3) | (7.4) | (6.3) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (13.2) | (14.3) | (7.4) | (6.3) |
| Shares Diluted | 20.6 | 16.9 | 10.6 | 8.0 |