| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.4 | 0.4 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 1.0 | 1.1 | 1.0 | 1.1 | 1.2 | 0.7 |
| Cost of Revenue | 0.7 | 0.7 | 0.5 | 0.5 | 0.8 | 0.4 |
| Gross Profit | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (0.4) | (0.4) | (0.5) | (0.8) | (3.7) | (2.3) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | 0.1 | 0.0 | 0.2 | 0.0 | 0.1 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.6) | (0.6) | (0.6) | (1.1) | (3.8) | (2.4) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.04) | (0.04) | (0.05) | (0.10) | (0.41) | - |
| EPS Diluted | (0.04) | (0.04) | (0.05) | (0.10) | (0.41) | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (0.4) | (0.4) | (0.5) | (0.7) | (3.7) | (2.3) |
| EBIT | (0.4) | (0.4) | (0.5) | (0.8) | (3.7) | (2.3) |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| Cost of Revenue | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.4 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
| Gross Profit | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | (0.2) | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | (1.4) | 0.6 | 0.6 | 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 | 0.0 | - | - | - | |||||
| Amortization of Intangibles | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Operating Expenses | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | 0.4 | 0.2 | 0.4 | 0.3 | 1.4 | 0.6 | 0.6 | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | (0.2) | (0.0) | 0.0 | (0.2) | (0.0) | (0.3) | (0.2) | (1.7) | (0.4) | (0.4) | (1.3) | (0.7) | (0.2) | (0.2) | (1.2) |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | - | 0.0 | - | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | ||||
| Pre-Tax Income | (0.2) | (0.3) | (0.1) | (0.1) | (0.1) | (0.3) | (0.2) | (0.0) | (0.0) | (0.4) | (0.1) | (0.3) | (0.2) | - | (1.8) | - | |||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.2) | (0.3) | (0.1) | (0.1) | (0.1) | (0.3) | (0.2) | (0.0) | (0.0) | (0.6) | 0.1 | (0.3) | (0.2) | (1.7) | (0.4) | (0.4) | (1.3) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (0.2) | (0.3) | (0.1) | (0.1) | (0.1) | (0.3) | (0.2) | (0.0) | (0.0) | (0.6) | 0.1 | (0.3) | (0.2) | (1.7) | (0.4) | (0.4) | (1.3) | ||||
| Net Income Attributable To Parent | (0.2) | (0.3) | (0.1) | (0.1) | (0.1) | (0.3) | (0.2) | (0.0) | (0.0) | (0.4) | (0.1) | (0.3) | (0.2) | (1.5) | (0.6) | (0.4) | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (0.2) | (0.3) | (0.1) | (0.1) | (0.1) | (0.3) | (0.2) | (0.0) | (0.0) | (0.4) | (0.1) | (0.3) | (0.2) | (0.3) | (1.8) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (0.01) | - | (0.01) | (0.01) | (0.01) | - | (0.02) | 0.00 | 0.00 | - | (0.01) | (0.03) | (0.02) | - | (0.04) | (0.04) | - | - | - | - | - |
| EPS Diluted | (0.01) | - | (0.01) | (0.01) | (0.01) | - | (0.02) | 0.00 | 0.00 | - | (0.01) | (0.03) | (0.02) | - | (0.04) | (0.04) | - | - | |||
| Shares Basic | 16.7 | - | 13.7 | 13.6 | 13.6 | - | 11.5 | 11.4 | 11.3 | - | 10.6 | 10.4 | 10.4 | - | 9.4 | 9.4 | - | - | |||
| Shares Diluted | 16.7 | - | 13.7 | 13.6 | 13.6 | - | 11.5 | 11.4 | 11.3 | - | 10.6 | 10.4 | 10.4 | - | 9.4 | 9.4 | - | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | (0.2) | (0.0) | 0.0 | (0.2) | (0.0) | (0.3) | (0.2) | - | - | - | (1.3) | - | - | - | - |
| EBIT | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | (0.2) | (0.0) | 0.0 | (0.2) | (0.0) | (0.3) | (0.2) | (1.7) | (0.4) | (0.4) | (1.3) | (0.7) | (0.2) | ||
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 0.5 | 0.6 | 0.7 | 0.7 | 1.1 | 1.3 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 0.8 | 0.8 | 1.0 | 1.3 | 4.1 | 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (0.2) | (0.2) | (0.1) | (0.3) | (0.1) | (0.1) |
| Pre-Tax Income | (0.6) | (0.6) | (0.6) | (1.1) | (3.8) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (0.6) | (0.6) | (0.6) | (1.1) | (3.8) | (2.4) |
| Net Income Attributable To Parent | (0.6) | (0.6) | (0.6) | (1.1) | (3.8) | (2.4) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.6) | (0.6) | (0.6) | (1.1) | (3.8) | (2.4) |
| 16.7 |
| 13.9 |
| 11.4 |
| 10.3 |
| 9.2 |
| - |
| Shares Diluted | 16.7 | 13.9 | 11.4 | 10.3 | 9.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 0.8 |
| 0.3 |
| 0.3 |
| 1.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.2) |
| (0.2) |
| (1.2) |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.2) |
| (0.2) |
| (1.2) |
| (1.3) |
| (0.8) |
| (0.2) |
| (0.2) |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (1.3) |
| (0.8) |
| (0.2) |
| (0.2) |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (1.2) |