| (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 | - | - | - | - | - | - | - | - | - | - | 4.9 | 5.1 | 5.6 | 3.4 | 1.7 | 1.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | - | - | 7.7 | 5.5 | 25.8 | 31.4 | 13.6 | 1.3 | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | 5.2 | 5.4 | 23.3 | 28.8 | 12.8 | 1.0 | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | 2.5 | 0.1 | 2.5 | 2.6 | 0.8 | 0.3 | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (1.3) | (1.4) | (1.9) | (2.5) | (4.2) | (6.4) | (8.2) | (20.3) | (7.1) | (0.1) | (1.3) | (1.0) | (0.3) | (0.0) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (0.08) | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | (3.1) | (5.8) | (8.1) | (19.3) | (6.4) | (0.1) | (1.3) | (1.0) | (0.3) | - | - | - | |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.6 |
| 1.5 |
| 2.3 |
| 6.3 |
| 8.6 |
| 8.6 |
| 9.7 |
| 7.8 |
| 8.1 |
| 5.8 |
| 4.8 |
| 5.9 |
| 1.8 |
| 1.2 |
| 0.7 |
| 0.5 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | 3.8 | 3.6 | 2.0 | 1.2 | 1.0 | 1.0 | 1.0 | 1.2 | 1.3 | 1.9 | 2.5 | 6.0 | 7.0 | 7.9 | 9.4 | 6.3 | 7.5 | 5.5 | 6.5 | 4.8 | 0.5 | 0.9 | 0.5 | 0.4 | 0.1 | 0.0 | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | 1.3 | 2.0 | 1.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.0 | 0.2 | (0.4) | (0.1) | 0.3 | 1.6 | 0.8 | 0.3 | 1.5 | 0.6 | 0.3 | (1.8) | 1.1 | 1.2 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.4) | 0.1 | 0.3 | 0.3 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | 0.0 | 0.0 | - | - | - | - | - | - | 0.4 | - | 0.4 | - | 0.2 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | 0.8 | (0.4) | 0.7 | 1.0 | 1.1 | (2.0) | 2.7 | 1.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.2) | (0.3) | (0.4) | (0.4) | (0.3) | (0.4) | (0.4) | (0.2) | (0.8) | 0.4 | (0.7) | (1.0) | (1.1) | (0.4) | (1.0) | (1.0) | (1.8) | (1.2) | (1.9) | (1.7) | (1.6) | (4.3) | (1.2) | (2.0) | (0.8) | (5.5) | (3.3) | (6.3) | (5.1) | (0.1) | (2.4) | (4.6) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | - | (0.0) | (0.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.0) | (0.0) | 0.5 | 1.4 | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | 0.1 | (0.0) | 0.3 | (0.2) | |||||||||||||||||||||||
| Pre-Tax Income | (0.2) | (0.3) | 0.1 | 1.0 | (0.4) | (0.5) | (0.5) | (0.3) | (0.9) | 0.3 | (0.8) | (1.0) | (1.1) | (0.3) | (1.0) | (0.7) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (0.2) | (0.3) | 0.1 | 1.0 | (0.4) | (0.5) | (0.5) | (0.3) | (0.9) | 0.3 | (0.8) | (1.0) | (1.1) | (0.3) | (1.0) | (0.7) | (2.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.3) | (1.2) | (7.8) | (1.9) | (1.5) | (0.6) | - | - | - | - | |||||||||||||||||||||||
| Net Income | (0.3) | (0.4) | (0.0) | 0.9 | (0.5) | (0.6) | (0.6) | (0.6) | (2.1) | (7.5) | (2.7) | (2.5) | (1.6) | (4.3) | (1.0) | (0.7) | (2.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (0.3) | (0.4) | (0.0) | 0.9 | (0.5) | (0.6) | (0.6) | (0.6) | (2.1) | (7.5) | (2.7) | (2.5) | (1.6) | (4.3) | (1.0) | (0.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.3 | 0.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (0.6) | (0.7) | (0.3) | 1.6 | (0.6) | (0.7) | (0.7) | (0.6) | (2.1) | (7.6) | (2.7) | (2.8) | (1.7) | (4.4) | (1.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.03 | (0.26) | - | - | (1.10) | - | (3.76) | - | - | - | 0.11 | - | - | - | 0.00 | - | - | - |
| EPS Diluted | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | 0.00 | - | 0.00 | 0.00 | - | - | ||||||||||||||||||||||
| Shares Basic | 5,889.4 | - | 5,889.4 | 5,889.4 | 5,889.4 | - | 5,741.3 | 5,521.9 | 4,841.0 | - | 4,280.7 | 3,716.4 | 3,685.8 | - | 3,438.1 | 3,316.9 | 3,040.8 | - | ||||||||||||||||||||||
| Shares Diluted | 5,889.4 | - | 5,889.4 | 5,889.4 | 5,889.4 | - | 5,741.3 | 5,521.9 | 4,841.0 | - | 4,280.7 | 3,716.4 | 3,685.8 | - | 3,438.1 | 3,316.9 | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | (0.4) | (0.4) | - | - | - | - | - | - | (0.3) | - | (0.7) | - | (0.9) | - | (1.6) | - | - | - | (1.6) | - | - | - | (0.8) | - | - | - | (4.8) | (0.9) | (1.1) | (4.4) | (0.0) | - | - | - | - | - | - | (0.1) |
| EBIT | (0.2) | (0.3) | (0.4) | (0.4) | (0.3) | (0.4) | (0.4) | (0.2) | (0.8) | 0.4 | (0.7) | (1.0) | (1.1) | (0.4) | (1.0) | (1.0) | (1.8) | (1.2) | (1.9) | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.0 | 0.0 | 0.1 | 0.4 | 0.3 | 1.1 | 0.8 | 2.8 | 1.4 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | - |
| Depreciation & Amortization | - | - | - | - | 1.1 | 0.7 | 0.1 | 1.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Amortization of Intangibles | - | - | 0.0 | 0.0 | 0.9 | 0.5 | 0.0 | 0.8 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.3 | 1.4 | 1.9 | 2.5 | 4.2 | 6.5 | 10.8 | 22.9 | 7.9 | 0.4 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.9 | 1.8 | (0.2) | (0.1) | 0.1 | 12.7 | (34.6) | (23.9) | (7.5) | (0.6) | - | - | - | - | - | - | - |
| Pre-Tax Income | 0.6 | 0.4 | (2.1) | (2.5) | (4.1) | 6.3 | (42.8) | - | - | - | - | - | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | 0.6 | 0.4 | (2.1) | (2.5) | (4.1) | 6.3 | (42.8) | (44.2) | (14.6) | (0.7) | (1.3) | (1.0) | (0.3) | (0.0) | (0.0) | (0.0) | (0.0) |
| Net Income From Discontinued Ops | (0.4) | (0.4) | (1.7) | (11.7) | (3.9) | - | - | (0.7) | 0.1 | - | - | - | - | - | - | - | - |
| Net Income | 0.2 | 0.0 | (3.8) | (14.3) | (8.1) | 6.3 | (42.8) | (44.9) | (14.5) | (0.7) | (1.3) | (1.0) | (0.3) | (0.0) | (0.0) | (0.0) | (0.0) |
| Net Income Attributable To Parent | 0.2 | 0.0 | (3.8) | (14.3) | (8.1) | 6.3 | (42.8) | (44.9) | (14.5) | (0.7) | (1.3) | (1.0) | (0.3) | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.9 | 0.7 | 0.3 | 0.6 | 0.4 | 2.7 | 19.2 | 1.0 | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.1 | 0.1 | (4.1) | (14.8) | (8.5) | 3.6 | (62.0) | (45.8) | (14.5) | (0.7) | (1.3) | (1.0) | (0.3) | (0.0) | (0.0) | (0.0) | (0.0) |
| - |
| EPS Diluted | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (0.08) | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 5,889.4 | 5,889.4 | 5,531.6 | 4,043.8 | 3,360.0 | 2,341.9 | 751.8 | - | - | - | - | - | - | 106.0 | 139.1 | 153.3 | - |
| Shares Diluted | 5,889.4 | 5,889.4 | 5,531.6 | 4,043.8 | 3,360.0 | 3,728.2 | 751.8 | - | - | - | - | - | - | - | - | - | - |
| - |
| EBIT | (1.3) | (1.4) | (1.9) | (2.5) | (4.2) | (6.4) | (8.2) | (20.3) | (7.1) | (0.1) | (1.3) | (1.0) | (0.3) | (0.0) | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.5 |
| 0.7 |
| 0.9 |
| 0.7 |
| (0.5) |
| 1.7 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| (0.8) |
| 1.3 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 1.4 |
| 1.9 |
| 1.9 |
| 1.2 |
| 4.2 |
| 1.5 |
| 3.5 |
| 1.6 |
| 5.8 |
| 4.8 |
| 6.9 |
| 5.4 |
| 0.5 |
| 2.4 |
| 4.7 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.9 |
| 3.0 |
| - |
| 2.3 |
| 1.4 |
| 0.7 |
| - |
| 1.0 |
| 0.2 |
| - |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| 8.2 |
| 5.4 |
| (0.6) |
| (3.0) |
| 36.8 |
| (65.7) |
| (2.7) |
| (1.4) |
| (8.1) |
| 0.1 |
| (14.5) |
| 8.5 |
| (6.1) |
| (10.0) |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.6) |
| 0.0 |
| 0.0 |
| - |
| - |
| (2.0) |
| (1.4) |
| 6.3 |
| 3.7 |
| (2.3) |
| (7.3) |
| 35.6 |
| (67.7) |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.1) |
| (1.4) |
| 6.3 |
| 3.7 |
| (2.3) |
| (7.3) |
| 35.6 |
| (67.7) |
| (3.5) |
| (6.9) |
| (11.4) |
| (6.3) |
| (19.7) |
| 8.4 |
| (8.5) |
| (14.6) |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.7) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| 6.3 |
| 3.7 |
| (2.3) |
| (7.3) |
| 35.6 |
| (67.7) |
| (3.5) |
| (6.9) |
| (11.4) |
| (7.0) |
| (19.6) |
| 8.4 |
| (8.5) |
| (14.5) |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.7) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (2.0) |
| (1.4) |
| 6.3 |
| 3.7 |
| (2.3) |
| (7.3) |
| 35.6 |
| (67.7) |
| (3.5) |
| (6.9) |
| (11.4) |
| (7.0) |
| (19.6) |
| 8.4 |
| (8.5) |
| (14.5) |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.7) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 0.0 |
| 0.2 |
| 0.8 |
| - |
| - |
| - |
| 18.7 |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (2.1) |
| (3.1) |
| 6.2 |
| 3.5 |
| (3.1) |
| (7.8) |
| 35.6 |
| (67.7) |
| (22.1) |
| (6.9) |
| (12.3) |
| (7.0) |
| (19.6) |
| 8.4 |
| (8.5) |
| (14.5) |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.7) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.00 |
| 0.00 |
| - |
| - |
| 0.00 |
| (0.26) |
| - |
| - |
| (1.10) |
| - |
| (3.76) |
| - |
| - |
| - |
| 0.05 |
| - |
| - |
| - |
| 0.00 |
| - |
| - |
| - |
| 2,600.8 |
| 2,125.1 |
| 1,747.4 |
| - |
| 1,136.2 |
| 261.4 |
| - |
| - |
| 11.2 |
| - |
| 5.2 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 114.2 |
| - |
| - |
| - |
| 2,899.7 |
| 2,539.9 |
| - |
| - |
| 2,506.1 |
| 261.4 |
| - |
| - |
| 11.2 |
| - |
| 5.2 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 114.2 |
| - |
| - |
| - |
| (1.7) |
| (1.6) |
| (4.3) |
| (1.2) |
| (2.0) |
| (0.8) |
| (5.5) |
| (3.3) |
| (6.3) |
| (5.1) |
| (0.1) |
| (2.4) |
| (4.6) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| - |
| (0.0) |
| (0.1) |