| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (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 | - | - | - | - | - | - | - | - | - | 0.3 | 0.7 | 0.3 | 0.0 | 0.0 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 0.8 | 5.4 | 2.2 | 0.0 | 0.0 | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | (0.5) | (4.7) | (2.0) | 0.0 | 0.0 | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | 18.3 | 21.6 | 18.4 | 21.8 | 15.8 | 6.3 | |
| Operating Income | ||||||||||||||||
| Operating Income | (43.4) | (26.6) | (42.0) | (29.2) | (34.6) | (27.0) | (19.3) | (45.4) | (26.9) | (84.3) | (81.0) | (72.0) | (47.9) | (29.1) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | 0.1 | 0.0 | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | |
| Per Share | ||||||||||||||||
| EPS Basic | (3.94) | (6.33) | (19.50) | (1.91) | (3.09) | (7.47) | (41.03) | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | (43.1) | (26.3) | (41.6) | (28.8) | (34.0) | (26.6) | (19.0) | (45.3) | (26.8) | (82.7) | (78.8) | (70.7) | (47.5) | (28.9) | (13.4) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.3 | 0.3 | 1.4 | 1.6 | 1.2 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | (0.1) | 0.0 | (0.2) | (0.2) | (1.3) | (1.4) | (1.0) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 2.4 | 2.6 | 3.6 | 4.0 | 5.0 | 5.8 | 4.7 | 5.0 | 6.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 5.4 | 3.5 | 3.0 | 4.1 | 3.3 | 3.2 | 3.0 | 3.7 | 3.6 | 3.3 | 2.4 | 3.1 | 2.9 | 3.1 | 2.8 | 3.1 | 3.1 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (27.7) | (4.1) | (3.6) | (8.0) | (10.9) | (13.9) | (10.6) | (9.6) | (8.0) | (7.5) | (6.6) | (7.5) | (7.6) | (8.9) | (8.8) | (8.8) | (8.2) | (7.3) | (7.7) | (6.8) | (5.1) | (7.4) | 5.4 | (5.2) | (12.1) | (12.8) | (11.8) | (10.2) | (10.7) | (9.7) | (7.8) | (5.0) | (4.4) | (42.4) | (9.4) | (17.9) | (14.6) | (22.4) | (19.0) | (18.2) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.0) | 0.0 | 0.1 | 0.0 | (0.2) | (0.1) | (0.1) | (0.2) | (0.2) | (0.4) | (0.3) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax 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 | 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 | 0.1 |
| Net Income From Continuing Ops | (27.7) | (4.0) | (3.5) | (7.9) | (10.9) | (13.8) | (10.6) | (9.6) | (7.9) | (7.5) | (6.8) | (7.6) | (7.6) | (9.1) | (8.9) | (9.2) | (8.5) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (27.7) | (4.0) | (3.5) | (7.9) | (10.9) | (13.8) | (10.6) | (9.6) | (7.9) | (7.5) | (6.8) | (7.6) | (7.6) | (9.1) | (8.9) | (9.2) | (8.5) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (27.7) | (4.0) | (3.5) | (7.9) | (10.9) | (13.8) | (10.6) | (9.6) | (7.9) | (7.5) | (6.8) | (7.6) | (7.6) | (9.1) | (8.9) | (9.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (27.7) | (4.0) | (3.5) | (7.9) | (10.9) | (13.8) | (10.6) | (9.6) | (7.9) | (7.5) | (6.8) | (7.6) | (7.6) | (9.1) | (8.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (2.53) | - | (0.79) | (2.07) | (3.16) | - | (5.32) | (5.52) | (4.62) | - | (0.48) | (0.54) | (0.55) | - | (0.66) | (0.79) | (1.18) | - | (1.21) | (7.63) | (10.55) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (2.53) | - | (0.79) | (2.07) | (3.16) | - | (5.32) | (5.52) | (4.62) | - | (0.48) | (0.54) | (0.55) | - | (0.66) | (0.79) | (1.18) | - | ||||||||||||||||||||||
| Shares Basic | 10.9 | - | 4.4 | 3.8 | 3.4 | - | 2.0 | 1.7 | 1.7 | - | 14.1 | 14.1 | 13.8 | - | 13.6 | 11.6 | 7.2 | - | ||||||||||||||||||||||
| Shares Diluted | 10.9 | - | 4.4 | 3.8 | 3.4 | - | 2.0 | 1.7 | 1.7 | - | 14.1 | 14.1 | 13.8 | - | 13.6 | 11.6 | 7.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (27.7) | (4.0) | (3.5) | (7.9) | (10.9) | (13.9) | (10.5) | (9.4) | (7.9) | (7.4) | (6.5) | (7.4) | (7.5) | (8.7) | (8.6) | (8.7) | (8.1) | (7.2) | (7.6) | (6.7) | (5.0) | (7.2) | 5.5 | (5.2) | (12.1) | - | - | - | (10.6) | (10.3) | (7.7) | (4.8) | (4.1) | (42.1) | (9.0) | (17.4) | (14.1) | (21.8) | (18.4) | (17.6) |
| EBIT | (27.7) | (4.1) | (3.6) | (8.0) | (10.9) | (13.9) | (10.6) | (9.6) | (8.0) | (7.5) | (6.6) | (7.5) | (7.6) | (8.9) | (8.8) | (8.8) | (8.2) | (7.3) | (7.7) | |||||||||||||||||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | 27.7 | 49.2 | 51.6 | 26.1 | 13.3 | 7.2 | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 16.1 | 14.0 | 13.6 | 11.7 | 12.1 | 9.8 | 4.9 | 17.6 | 8.7 | 6.0 | - | - | - | 13.3 | 7.2 | - |
| Depreciation & Amortization | 0.3 | 0.3 | 0.4 | 0.4 | 0.6 | 0.4 | 0.3 | 0.1 | 0.0 | 1.7 | 2.2 | 1.3 | 0.5 | 0.2 | 0.1 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | 50.9 | 81.7 | 72.3 | 47.9 | 29.1 | 13.5 | - |
| (13.5) |
| - |
| Interest Expense | 0.0 | 0.2 | 1.3 | 1.4 | 1.6 | 1.3 | 0.0 | - | 0.1 | 0.3 | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | (1.0) | (1.5) | (1.6) | (1.6) | 0.0 | - | - |
| Other Non-Operating Income | 0.3 | 0.3 | 0.2 | (0.3) | (1.1) | (1.3) | 0.1 | - | - | (0.0) | (0.2) | (0.0) | 0.1 | 0.0 | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | (50.9) | (82.1) | (73.1) | (49.5) | (29.0) | - | - |
| 0.0 |
| Net Income From Continuing Ops | (43.1) | (26.3) | (41.8) | (29.5) | (35.7) | (28.3) | (19.2) | (44.6) | (27.2) | (84.6) | (82.3) | (73.2) | (49.5) | (29.0) | (13.5) | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (43.1) | (26.3) | (41.8) | (29.5) | (35.7) | (28.3) | (19.2) | (44.6) | (27.2) | (84.6) | (82.3) | (73.2) | (49.5) | (29.0) | (13.5) | - |
| Net Income Attributable To Parent | (43.1) | (26.3) | (41.8) | (29.5) | (35.7) | (28.3) | (19.2) | (44.6) | (27.2) | (84.6) | (82.3) | (73.2) | (49.5) | (29.0) | (13.5) | - |
| Less: Minority Interest | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (43.1) | (26.3) | (41.8) | (29.5) | (35.7) | (28.3) | (19.2) | (44.6) | (27.2) | (51.0) | (82.3) | (73.2) | (49.5) | (29.0) | (13.5) | - |
| EPS Diluted | (3.94) | (6.33) | (19.50) | (1.91) | (3.09) | (7.47) | (41.03) | - | - | - | - | - | - | - | - | - |
| Shares Basic | 10.9 | 4.1 | 2.1 | 15.4 | 11.5 | 3.8 | 0.5 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 10.9 | 4.1 | 2.1 | 15.4 | 11.5 | 3.8 | 0.5 | - | - | - | - | - | - | - | - | - |
| EBIT | (43.4) | (26.6) | (42.0) | (29.2) | (34.6) | (27.0) | (19.3) | (45.4) | (26.9) | (84.3) | (81.0) | (72.0) | (47.9) | (29.1) | (13.5) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 2.6 |
| 4.2 |
| 4.8 |
| 5.1 |
| 10.8 |
| 7.1 |
| 10.9 |
| 12.6 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 3.1 |
| 2.6 |
| 1.5 |
| (2.0) |
| 1.2 |
| 1.1 |
| 4.6 |
| 4.5 |
| 4.4 |
| 4.2 |
| 4.5 |
| 1.4 |
| 3.9 |
| 1.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| (0.6) |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 8.0 |
| 7.6 |
| 8.8 |
| 9.5 |
| 18.0 |
| 14.7 |
| 22.5 |
| 19.2 |
| 18.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.1) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.3) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.7) |
| (7.7) |
| (7.4) |
| (8.5) |
| (9.4) |
| (18.2) |
| (14.9) |
| (22.7) |
| (19.2) |
| (18.5) |
| (7.8) |
| (8.1) |
| (7.1) |
| (5.4) |
| 3.5 |
| (5.4) |
| (5.2) |
| (12.0) |
| (12.7) |
| (11.6) |
| (9.9) |
| (10.4) |
| (9.9) |
| (7.9) |
| (5.0) |
| (4.4) |
| (42.1) |
| (9.4) |
| (18.2) |
| (14.9) |
| (22.6) |
| (19.3) |
| (18.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.8) |
| (8.1) |
| (7.1) |
| (5.4) |
| 3.5 |
| (5.4) |
| (5.2) |
| (12.0) |
| (12.7) |
| (11.6) |
| (9.9) |
| (10.4) |
| (9.9) |
| (7.9) |
| (5.0) |
| (4.4) |
| (42.1) |
| (9.4) |
| (18.2) |
| (14.9) |
| (22.6) |
| (19.3) |
| (18.6) |
| (8.5) |
| (7.8) |
| (8.1) |
| (7.1) |
| (5.4) |
| 3.5 |
| (5.4) |
| (5.2) |
| (12.0) |
| (12.7) |
| (11.6) |
| (9.9) |
| (10.4) |
| (10.5) |
| (7.5) |
| (4.8) |
| (4.3) |
| (42.1) |
| (9.4) |
| (18.2) |
| (14.9) |
| (22.6) |
| (19.3) |
| (18.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| (0.4) |
| (0.2) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.2) |
| (8.5) |
| (7.8) |
| (8.1) |
| (7.1) |
| (5.4) |
| 3.5 |
| (5.4) |
| (5.2) |
| (12.0) |
| (12.7) |
| (11.6) |
| (9.9) |
| (10.4) |
| (10.5) |
| (7.5) |
| (4.8) |
| (4.3) |
| (8.5) |
| (9.4) |
| (18.2) |
| (14.9) |
| (22.6) |
| (19.3) |
| (18.6) |
| (1.21) |
| (7.63) |
| (10.55) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 0.9 |
| 0.5 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 0.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.8) |
| (5.1) |
| (7.4) |
| 5.4 |
| (5.2) |
| (12.1) |
| (12.8) |
| (11.8) |
| (10.2) |
| (10.7) |
| (9.7) |
| (7.8) |
| (5.0) |
| (4.4) |
| (42.4) |
| (9.4) |
| (17.9) |
| (14.6) |
| (22.4) |
| (19.0) |
| (18.2) |