| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 4.1 | 4.3 | 4.5 | 4.0 | 3.8 | 3.9 | 3.7 | 4.7 | 3.7 |
| Cost of Revenue | 4.3 | 6.1 | 3.1 | 3.5 | 3.3 | 3.3 | 3.3 | 3.8 | 3.3 |
| Gross Profit | (0.2) | (1.8) | 1.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.9 | 0.5 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 0.5 | (0.3) | 5.6 | 2.0 | |||||
| Operating Income | |||||||||
| Operating Income | (0.7) | (1.2) | (4.2) | (1.6) | (0.4) | (0.6) | (0.4) | 0.2 | 0.1 |
| Non-Operating | |||||||||
| Interest Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - |
| Interest Expense | 0.0 | 0.1 | 0.0 | 0.2 | 0.1 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | - | (0.1) | 0.1 | (0.2) | 0.0 | 0.1 | 0.0 |
| Net Income From Continuing Ops | (0.7) | (1.1) | (4.1) | (1.5) | |||||
| Per Share | |||||||||
| EPS Basic | (0.03) | - | (0.23) | (0.09) | (0.03) | - | 0.00 | 0.01 | 0.01 |
| EPS Diluted | (0.03) | - | (0.23) | (0.09) | (0.03) | ||||
| Supplementary Data | |||||||||
| EBITDA | (0.6) | - | - | - | (0.3) | - | - | - | 0.2 |
| EBIT | (0.7) | (1.2) | (4.2) | (1.6) | (0.4) | (0.6) | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 16.8 | 16.5 | 16.0 | 18.0 |
| Cost of Revenue | 17.0 | 16.1 | 13.7 | 15.4 |
| Gross Profit | (0.2) | 0.5 | 2.3 | 2.6 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 7.9 | 7.9 | 2.3 | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (7.7) | (7.4) | (0.6) | 0.8 |
| Non-Operating | ||||
| Interest Income | 0.4 | 0.4 | - | - |
| Interest Expense | 0.3 | 0.4 | 0.1 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | (0.0) | (0.1) | 0.4 |
| Net Income From Continuing Ops | (7.5) | (7.3) | 0.2 | 0.5 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.38) | (0.41) | 0.01 | 0.04 |
| EPS Diluted | (0.38) | (0.41) | 0.01 | 0.04 |
| Shares Basic | 19.7 | 17.9 | 15.0 | 15.0 |
| Supplementary Data | ||||
| EBITDA | - | (7.0) | (0.5) | 0.8 |
| EBIT | (7.7) | (7.4) | (0.6) | 0.8 |
| 0.5 |
| - |
| 0.9 |
| 0.6 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.5 | (0.3) | 5.6 | 2.0 | 0.5 | 0.5 | 0.9 | 0.6 | 0.3 |
| Depreciation & Amortization | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 |
| Amortization of Intangibles | 0.1 | - | - | 0.1 | 0.1 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.8 | 5.4 | 8.7 | 5.6 | 4.2 | 4.4 | 4.2 | 4.5 | 3.6 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | 0.0 | 0.1 | (0.1) | (0.0) | 0.3 | 0.4 | (0.0) | (0.0) |
| Pre-Tax Income | (0.7) | (1.1) | (4.1) | (1.6) | (0.4) | (0.3) | (0.0) | 0.2 | 0.1 |
| (0.5) |
| (0.1) |
| (0.0) |
| 0.1 |
| 0.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (0.7) | (1.1) | (4.1) | (1.5) | (0.5) | (0.1) | (0.0) | 0.1 | 0.1 |
| Net Income Attributable To Parent | (0.7) | (1.1) | (4.1) | (1.5) | (0.5) | (0.1) | (0.0) | 0.1 | 0.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.7) | (1.1) | (4.1) | (1.5) | (0.5) | (0.1) | (0.0) | 0.1 | 0.1 |
| - |
| 0.00 |
| 0.01 |
| 0.01 |
| Shares Basic | 19.7 | - | 17.8 | 17.5 | 16.9 | - | 15.0 | 15.0 | 15.0 |
| Shares Diluted | 19.7 | - | 17.8 | 17.5 | 16.9 | - | 15.0 | 15.0 | 15.0 |
| (0.4) |
| 0.2 |
| 0.1 |
| - |
| General & Administrative | 7.9 | 7.9 | 2.4 | 1.9 |
| Depreciation & Amortization | - | 0.3 | 0.1 | 0.1 |
| Amortization of Intangibles | - | 0.3 | 0.1 | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 24.5 | 23.9 | 16.7 | 17.3 |
| - |
| Other Non-Operating Income | 0.1 | 0.0 | 0.7 | 0.1 |
| Pre-Tax Income | (7.6) | (7.4) | 0.1 | 0.9 |
| - |
| Net Income | (7.5) | (7.3) | 0.2 | 0.5 |
| Net Income Attributable To Parent | (7.5) | (7.3) | 0.2 | 0.5 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (7.5) | (7.3) | 0.2 | 0.5 |
| Shares Diluted | 19.7 | 17.9 | 15.0 | 15.0 |