| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | 15.6 | 15.5 | 18.9 | 17.7 | 17.5 | 11.1 | 4.0 | 1.7 | 1.2 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | - | - | - | 65.2 | 7.8 | 0.7 | 1.4 | 0.2 | 0.1 | 0.0 | 0.4 | 2.1 | 0.0 | 0.0 | 0.0 | - |
| Cost of Revenue | - | - | - | 37.4 | 0.8 | - | - | - | - | - | 0.5 | 1.1 | 0.0 | 0.1 | 0.0 | - |
| Gross Profit | - | - | - | 27.8 | 7.0 | - | - | - | - | - | (0.1) | 1.0 | 0.0 | (0.0) | 0.0 | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (21.9) | (18.8) | (14.4) | (45.5) | 1.1 | (2.3) | 0.5 | (0.1) | (0.5) | (0.7) | (0.7) | (8.0) | (1.3) | - | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Per Share | ||||||||||||||||
| EPS Basic | (0.03) | (0.03) | (0.03) | (0.10) | 0.00 | (0.01) | 0.00 | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | (18.8) | (14.4) | (45.4) | 1.2 | (2.3) | - | (0.1) | (0.5) | (0.7) | (0.7) | (7.9) | (1.2) | - | (0.9) | (2.3) |
| 0.9 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.8 |
| 0.3 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.2 |
| Cost of Revenue | 5.1 | - | - | - | 6.1 | - | - | 9.9 | 8.5 | 12.0 | 9.4 | 10.6 | 5.4 | - | 0.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 |
| Gross Profit | - | - | - | - | - | - | - | 5.7 | 7.0 | 6.9 | 8.3 | 6.9 | 5.7 | - | 1.3 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.3) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 2.4 | 3.5 | 3.1 | 3.2 | 3.4 | 4.8 | 4.2 | 4.5 | 5.3 | 6.9 | 5.0 | 4.7 | 3.3 | 1.1 | 0.4 | 0.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.4 | - | - | - | 0.7 | - | - | - | 0.7 | - | 1.0 | - | 0.0 | - | 0.0 | - | 0.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 4.7 | 20.7 | 5.7 | 5.8 | 2.2 | (4.5) | 12.0 | 16.8 | 11.0 | 46.3 | 5.0 | 12.8 | 7.3 | 2.6 | 1.4 | 1.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.6) | (18.9) | (1.1) | (1.4) | 2.5 | 6.2 | (5.6) | (11.1) | (4.0) | (40.6) | 2.7 | (6.0) | (1.6) | 1.0 | (0.1) | 0.2 | 0.1 | (1.8) | (0.4) | (0.0) | (0.1) | (0.1) | 0.5 | 0.2 | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.1) | (0.1) | (0.2) | 3.2 | (3.7) | (0.1) | (0.1) | 0.1 | (0.1) | (0.4) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - |
| Interest Expense | 0.1 | - | - | - | 0.0 | - | - | - | - | - | 0.3 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.3) | (0.5) | (0.3) | (0.5) | (0.6) | (1.5) | (0.7) | (0.5) | (0.3) | (0.5) | (0.4) | 0.0 | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | |||||||||||||||||||||||
| Pre-Tax Income | (0.8) | (19.4) | (1.4) | (1.9) | 2.0 | 4.8 | (6.3) | (11.6) | (4.3) | (41.1) | 2.4 | (6.0) | (1.7) | 0.9 | (0.1) | 0.2 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.8) | (19.4) | (1.4) | (1.9) | 2.0 | 4.8 | (6.3) | (11.6) | (4.3) | (41.1) | 2.4 | (6.0) | (1.7) | 0.9 | (0.1) | 0.2 | 0.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.8) | (19.4) | (1.4) | (1.9) | 2.0 | 4.8 | (6.3) | (11.6) | (4.3) | (41.1) | 2.4 | (6.0) | (1.7) | 0.9 | (0.1) | 0.2 | 0.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.8) | (19.5) | (1.4) | (1.9) | 1.9 | 4.7 | (6.3) | (11.6) | (4.5) | (40.8) | 2.3 | (6.0) | (1.7) | 0.8 | (0.2) | 0.1 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.0) | 0.1 | 0.1 | (0.0) | 0.1 | 0.0 | 0.1 | (0.0) | 0.2 | (0.4) | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | (0.0) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.8) | (19.5) | (1.4) | (1.9) | 1.9 | 4.7 | (6.3) | (11.6) | (4.5) | (40.8) | 2.3 | (6.0) | (1.7) | 0.8 | (0.2) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.00 | - | 0.00 | 0.00 | 0.00 | - | (0.01) | (0.02) | (0.01) | - | 0.00 | (0.01) | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | - | 0.00 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.00 | - | 0.00 | 0.00 | 0.00 | - | (0.01) | (0.02) | (0.01) | - | 0.00 | (0.01) | 0.00 | - | 0.00 | 0.00 | 0.00 | - | ||||||||||||||||||||||
| Shares Basic | 784.2 | - | 784.2 | 716.6 | 647.4 | - | 647.4 | 639.7 | 565.5 | - | 469.6 | 469.6 | 378.4 | - | 172.2 | 160.6 | 159.1 | - | ||||||||||||||||||||||
| Shares Diluted | 784.2 | - | 784.2 | 716.6 | 826.7 | - | 647.4 | 639.7 | 565.5 | - | 873.3 | 469.6 | 378.4 | - | 172.2 | 163.2 | 163.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.6) | - | - | - | 2.5 | - | (5.6) | - | (4.0) | - | 2.7 | - | (1.6) | - | (0.1) | - | 0.1 | - | (0.4) | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (0.6) | (18.9) | (1.1) | (1.4) | 2.5 | 6.2 | (5.6) | (11.1) | (4.0) | (40.6) | 2.7 | (6.0) | (1.6) | 1.0 | (0.1) | 0.2 | 0.1 | (1.8) | (0.4) | |||||||||||||||||||||
| - |
| Selling General & Administrative | 12.2 | 13.2 | 18.9 | 19.8 | 2.8 | 1.2 | 0.3 | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | 0.5 | 0.2 | 0.3 | 0.3 | 0.2 | 0.9 | 0.9 | 0.5 | 0.4 | 1.9 |
| 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 | 0.0 |
| Amortization of Intangibles | - | 2.9 | 2.8 | 2.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.3) | (0.4) | 0.1 | 0.0 | - |
| Total Operating Expenses | 36.9 | 34.4 | 35.3 | 71.4 | 5.9 | 3.0 | 0.8 | 0.4 | 0.6 | 0.7 | 0.6 | 8.4 | 1.3 | 1.4 | 0.9 | 2.3 |
| (0.9) |
| (2.3) |
| Interest Expense | - | - | 0.1 | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.6) | (1.9) | (2.9) | (0.9) | (0.2) | (0.0) | 0.0 | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (23.5) | (20.7) | (17.3) | (46.4) | 1.0 | (2.3) | 0.5 | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (23.5) | (20.7) | (17.3) | (46.4) | 1.0 | (2.3) | 0.5 | (0.1) | (0.4) | (0.7) | (0.7) | (7.4) | (1.3) | (1.4) | (0.9) | (2.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (23.5) | (20.7) | (17.3) | (46.4) | 1.0 | (2.3) | 0.5 | (0.1) | (0.4) | (0.7) | (0.7) | (8.2) | (1.7) | (1.4) | (0.9) | (2.3) |
| Net Income Attributable To Parent | (23.6) | (20.9) | (17.7) | (46.2) | 0.8 | (2.3) | 0.5 | (0.1) | (0.4) | (0.7) | (0.7) | (8.2) | (1.7) | (1.4) | (0.9) | (2.3) |
| Less: Minority Interest | 0.1 | 0.3 | 0.3 | (0.2) | 0.2 | (0.1) | 0.0 | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (23.6) | (20.9) | (17.7) | (46.2) | 0.8 | (2.3) | 0.5 | (0.1) | (0.4) | (0.7) | (0.7) | (8.2) | (1.7) | (1.4) | (0.9) | (2.3) |
| EPS Diluted | (0.03) | (0.03) | (0.03) | (0.10) | 0.00 | (0.01) | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 784.2 | 733.6 | 625.1 | 447.1 | 178.7 | 159.1 | 159.1 | 159.1 | 133.5 | 1.6 | 0.9 | 26.1 | 21.2 | 17.9 | 15.6 | 11.0 |
| Shares Diluted | 784.2 | 733.6 | 625.1 | 447.1 | 192.9 | 159.1 | - | - | - | - | - | - | - | - | - | - |
| EBIT | (21.9) | (18.8) | (14.4) | (45.5) | 1.1 | (2.3) | 0.5 | (0.1) | (0.5) | (0.7) | (0.7) | (8.0) | (1.3) | - | (0.9) | (2.3) |
| 0.6 |
| - |
| 0.4 |
| - |
| 0.1 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 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 |
| (0.0) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.2 |
| (0.3) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.9 |
| 2.0 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| (3.2) |
| 3.7 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 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 |
| 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) |
| - |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (1.8) |
| (0.4) |
| (0.0) |
| (0.1) |
| (0.0) |
| 0.5 |
| 0.2 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.2) |
| - |
| (3.5) |
| (0.4) |
| (0.1) |
| - |
| (0.1) |
| (0.4) |
| (1.8) |
| (0.4) |
| (0.0) |
| (0.1) |
| (0.0) |
| 0.5 |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.2) |
| 3.3 |
| (3.5) |
| (0.4) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| (0.4) |
| (0.0) |
| (0.1) |
| (0.0) |
| 0.5 |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.2) |
| 3.3 |
| (3.5) |
| (0.4) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.4) |
| 0.0 |
| (1.7) |
| (0.4) |
| (0.0) |
| (0.1) |
| (0.0) |
| 0.5 |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.2) |
| 3.3 |
| (3.5) |
| (0.4) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.4) |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| (1.7) |
| (0.4) |
| (0.0) |
| (0.1) |
| (0.0) |
| 0.5 |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.2) |
| 3.3 |
| (3.5) |
| (0.4) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.4) |
| 0.00 |
| - |
| 0.00 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 159.1 |
| 159.1 |
| 159.1 |
| - |
| 159.1 |
| 159.1 |
| 159.1 |
| - |
| 159.1 |
| 159.1 |
| 159.1 |
| - |
| 159.1 |
| 157.9 |
| 56.5 |
| - |
| 41.8 |
| 1.2 |
| 0.9 |
| - |
| 26.3 |
| 26.3 |
| 159.1 |
| - |
| 159.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.5 |
| 0.2 |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.2) |
| 3.2 |
| (3.7) |
| (0.1) |
| (0.1) |
| 0.1 |
| (0.1) |
| (0.4) |