| (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 | Q3 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 2.3 | 1.7 | 1.7 | 1.9 | 1.9 | 2.0 | 2.3 | 2.0 | 1.8 | 1.8 | 1.6 | 1.0 | 1.2 | 1.5 |
| Cost of Revenue | 1.3 | 1.1 | 1.1 | 1.2 | 1.3 | 1.7 | 1.6 | 1.6 | 1.5 | 1.2 | 1.0 | 0.9 | 1.0 | 1.1 |
| Gross Profit | 1.0 | 0.6 | 0.6 | 0.8 | 0.6 | 0.3 | 0.7 | 0.4 | 0.3 | 0.6 | 0.6 | 0.1 | 0.1 | 0.4 |
| Operating Expenses | ||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.3 | 0.3 | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | 0.2 | (0.1) | (0.2) | (0.1) | (0.5) | (0.5) | (0.4) | (1.4) | (1.4) | (1.0) | (0.3) | (0.8) | (0.8) | (0.3) |
| Non-Operating | ||||||||||||||
| Interest Income | 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 |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.02 | - | (0.02) | (0.01) | (0.04) | - | (0.06) | (0.21) | (0.22) | - | (0.08) | (0.18) | (0.18) | (0.09) |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 0.2 | (0.1) | (0.2) | (0.1) | (0.5) | (0.5) | (0.4) | (1.4) | (1.4) | (1.0) | (0.3) | (0.8) | (0.8) | (0.3) |
| EBIT | ||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 7.6 | 7.2 | 8.0 | 5.5 | 5.6 |
| Cost of Revenue | 4.8 | 4.7 | 6.3 | 4.1 | 4.6 |
| Gross Profit | 2.9 | 2.5 | 1.7 | 1.4 | 1.1 |
| Operating Expenses | |||||
| Research & Development | 0.0 | 0.1 | 0.6 | 0.2 | - |
| Selling General & Administrative | 1.0 | 1.1 | 1.4 | 1.1 | 0.6 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (0.2) | (0.9) | (3.8) | (2.9) | (2.1) |
| Non-Operating | |||||
| Interest Income | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | - | - |
| Net Income From Continuing Ops | (0.2) | (0.9) | (3.8) | (2.9) | (2.1) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.02) | (0.08) | (0.50) | (0.60) | (0.70) |
| EPS Diluted | (0.01) | (0.08) | (0.50) | (0.60) | (0.70) |
| Shares Basic | 11.9 | 11.9 | |||
| Supplementary Data | |||||
| EBITDA | (0.2) | (0.9) | (3.7) | (2.8) | (2.1) |
| EBIT | (0.2) | (0.9) | (3.8) | (2.9) | (2.1) |
| Selling General & Administrative |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 0.8 | 0.7 | 0.8 | 0.8 | 1.1 | 0.8 | 1.1 | 1.7 | 1.7 | 1.6 | 0.9 | 0.9 | 0.9 | 0.8 |
| 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 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 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) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.5) |
| (0.5) |
| (0.4) |
| (1.4) |
| (1.4) |
| (1.0) |
| (0.4) |
| (0.8) |
| (0.8) |
| (0.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 0.2 | (0.1) | (0.2) | (0.1) | (0.5) | (0.5) | (0.4) | (1.4) | (1.4) | (1.0) | (0.4) | (0.8) | (0.8) | (0.4) |
| Net Income Attributable To Parent | 0.2 | (0.1) | (0.2) | (0.1) | (0.5) | (0.5) | (0.4) | (1.4) | (1.4) | (1.0) | (0.4) | (0.8) | (0.8) | (0.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.2 | (0.1) | (0.2) | (0.1) | (0.5) | (0.5) | (0.4) | (1.4) | (1.4) | (1.0) | (0.4) | (0.8) | (0.8) | (0.4) |
| 0.02 |
| - |
| (0.02) |
| (0.01) |
| (0.04) |
| - |
| (0.06) |
| (0.21) |
| (0.22) |
| - |
| (0.08) |
| (0.18) |
| (0.18) |
| (0.09) |
| Shares Basic | 11.9 | - | 11.9 | 11.9 | 11.6 | - | 7.3 | 6.6 | 6.5 | - | 4.4 | 4.4 | 4.4 | 4.1 |
| Shares Diluted | 12.8 | - | 11.9 | 11.9 | 11.6 | - | 7.3 | 6.6 | 6.5 | - | 4.4 | 4.4 | 4.4 | 4.1 |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.1) |
| (0.5) |
| (0.5) |
| (0.4) |
| (1.4) |
| (1.4) |
| (1.0) |
| (0.3) |
| (0.8) |
| (0.8) |
| (0.3) |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 3.1 | 3.4 | 5.4 | 4.3 | 3.2 |
| - |
| - |
| - |
| Other Non-Operating Income | 0.1 | 0.0 | 0.0 | (0.1) | (0.0) |
| Pre-Tax Income | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Net Income | (0.2) | (0.9) | (3.8) | (2.9) | (2.1) |
| Net Income Attributable To Parent | (0.2) | (0.9) | (3.8) | (2.9) | (2.1) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (0.2) | (0.9) | (3.8) | (2.9) | (2.1) |
| 7.6 |
| 4.9 |
| 3.0 |
| Shares Diluted | 12.8 | 11.9 | 7.6 | 4.9 | 3.0 |