| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 1.5 | 1.1 | 0.2 | 1.2 | 0.7 | 0.3 | 0.2 | 0.3 | 1.6 | 6.7 | 13.5 | 15.3 | 18.2 | 20.4 | 15.6 | 15.8 | 21.1 | 22.4 | 20.4 |
| Cost of Revenue | 1.5 | 1.1 | 0.2 | 0.4 | 0.2 | 0.1 | 0.0 | 0.2 | 1.4 | 6.4 | 13.3 | 15.2 | 18.0 | 20.2 | 15.5 | 15.6 | 21.1 | 22.2 | |
| Gross Profit | 0.0 | 0.0 | 0.0 | 0.8 | 0.5 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.0 | 0.2 | 0.0 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 0.1 | 0.0 | 0.8 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (4.2) | (7.7) | (1.7) | (20.5) | (0.0) | (0.7) | (0.8) | (1.7) | (1.4) | (1.1) | (1.9) | (2.7) | (2.9) | (2.1) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 0.1 | 0.1 | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (1.39) | (3.47) | (0.38) | - | 21.79 | (11.32) | (17.62) | - | (116.03) | (2.22) | (7.83) | - | (11.83) | (0.12) | (0.26) | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (4.2) | (7.6) | (1.7) | (20.8) | 0.1 | (0.5) | (0.8) | (1.7) | (1.3) | (1.1) | (1.9) | (2.6) | (2.9) | (2.0) | (2.6) | (2.2) | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 3.9 | 2.3 | 22.1 | 69.4 | 79.7 | 14.0 |
| Cost of Revenue | 3.1 | 0.7 | 21.3 | 68.9 | 79.2 | 13.9 |
| Gross Profit | 0.8 | 1.7 | 0.8 | 0.5 | 0.5 | 0.1 |
| Operating Expenses | ||||||
| Research & Development | 1.0 | 0.2 | 0.5 | 0.5 | 0.3 | 0.4 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (34.1) | (22.0) | (6.1) | (10.2) | (10.2) | (7.6) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (31.0) | (23.4) | (6.6) | (11.7) | (11.7) | (7.9) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (18.51) | (19.87) | (383.54) | (49.18) | (1.12) | (0.77) |
| EPS Diluted | (18.51) | (19.87) | (383.54) | (49.18) | (1.12) | (0.77) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (34.3) | (22.0) | (5.9) | (10.1) | (10.1) | (7.6) |
| EBIT | (34.1) | (22.0) | (6.1) | (10.2) | (10.2) | (7.6) |
| 20.3 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.8 | 3.8 | 0.8 | 1.6 | 0.4 | 0.8 | 0.8 | 1.4 | 1.1 | 0.8 | 1.2 | 1.6 | 1.4 | 0.9 | 0.8 | 0.9 | 0.8 | 0.6 | 0.5 |
| Depreciation & Amortization | 0.0 | 0.1 | 0.0 | (0.3) | 0.2 | 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 |
| Amortization of Intangibles | - | - | - | 0.2 | 0.2 | 0.2 | 0.3 | - | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Total Operating Expenses | 4.2 | 7.7 | 1.7 | 21.3 | 0.5 | 0.9 | 1.0 | 1.8 | 1.6 | 1.4 | 2.1 | 2.8 | 3.0 | 2.3 | 2.7 | 2.5 | 2.6 | 2.9 | 2.6 |
| (2.6) |
| (2.3) |
| (2.6) |
| (2.7) |
| (2.6) |
| - |
| - |
| - |
| Interest Expense | 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 | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.9 | 4.7 | (0.4) | (2.6) | 1.3 | 0.5 | (0.1) | 0.2 | (0.3) | (0.1) | (0.2) | (0.4) | (0.0) | 0.1 | (1.0) | (0.3) | (0.6) | (0.4) | (0.2) |
| Pre-Tax Income | (2.3) | (3.0) | (2.1) | (23.1) | 1.3 | (0.2) | (0.9) | (1.5) | (1.7) | (1.2) | (2.1) | (3.1) | (2.9) | (2.0) | (3.7) | (2.6) | (3.2) | (3.2) | (2.8) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | (2.3) | (3.1) | (2.1) | (23.5) | 1.3 | (0.2) | (1.0) | (1.5) | (1.7) | (1.2) | (2.1) | (3.1) | (2.9) | (2.0) | (3.7) | (2.6) | (3.2) | (3.2) | (2.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.3) | (3.1) | (2.1) | (23.5) | 1.3 | (0.2) | (1.0) | (1.5) | (1.7) | (1.2) | (2.1) | (3.1) | (2.9) | (2.0) | (3.7) | (2.6) | (3.2) | (3.2) | (2.8) |
| Net Income Attributable To Parent | (2.3) | (3.1) | (2.1) | (23.5) | 1.3 | (0.2) | (1.0) | (1.5) | (1.7) | (1.2) | (2.1) | (3.1) | (2.9) | (2.0) | (3.7) | (2.6) | (3.2) | (3.2) | (2.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.3) | (3.1) | (2.1) | (23.5) | 1.3 | (0.2) | (1.0) | (1.5) | (1.7) | (1.2) | (2.1) | (3.1) | (2.9) | (2.0) | (3.7) | (2.6) | (3.2) | (3.2) | (2.8) |
| (0.31) |
| (0.30) |
| (0.26) |
| EPS Diluted | (1.39) | (3.47) | (0.38) | - | 21.79 | (11.32) | (17.62) | - | (116.03) | (2.22) | (7.83) | - | (11.83) | (0.12) | (0.26) | - | (0.31) | (0.30) | (0.26) |
| Shares Basic | 1.7 | 0.9 | 5.7 | - | 0.1 | 0.0 | 0.1 | - | 0.0 | 0.5 | 0.3 | - | 0.2 | 17.3 | 13.9 | - | 10.5 | 10.5 | 10.5 |
| Shares Diluted | 1.7 | 0.9 | 5.7 | - | 0.1 | 0.0 | 0.1 | - | 0.0 | 0.5 | 0.3 | - | 0.2 | 17.3 | 13.9 | - | 10.5 | 10.5 | 10.5 |
| (2.6) |
| (2.7) |
| (2.6) |
| EBIT | (4.2) | (7.7) | (1.7) | (20.5) | (0.0) | (0.7) | (0.8) | (1.7) | (1.4) | (1.1) | (1.9) | (2.7) | (2.9) | (2.1) | (2.6) | (2.3) | (2.6) | (2.7) | (2.6) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 10.1 | 3.6 | 4.5 | 4.7 | 2.8 | 4.3 |
| Depreciation & Amortization | (0.2) | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Amortization of Intangibles | - | 0.8 | 0.6 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 34.9 | 23.7 | 6.9 | 10.8 | 10.7 | 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 3.5 | (1.0) | (0.5) | (1.4) | (1.6) | (0.3) |
| Pre-Tax Income | (30.5) | (23.0) | (6.5) | (11.6) | (11.7) | (7.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (31.0) | (23.4) | (6.6) | (11.7) | (11.7) | (7.9) |
| Net Income Attributable To Parent | (31.0) | (23.4) | (6.6) | (11.7) | (11.7) | (7.9) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (31.0) | (23.4) | (6.6) | (11.7) | (11.7) | (7.9) |
| 1.7 |
| 1.2 |
| 0.0 |
| 0.2 |
| 10.5 |
| 10.3 |
| Shares Diluted | 1.7 | 1.2 | 0.0 | 0.2 | 10.5 | 10.3 |