| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 3.2 | 7.1 | 7.3 | 8.6 | 12.5 | 11.3 | 12.2 | 11.2 | 15.0 | 15.0 | 17.1 | 18.8 | 17.0 | 16.2 | 13.7 | 14.7 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 26.2 | 35.4 | 49.7 | 67.9 | 56.6 | 46.7 | 50.3 | 51.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (15.4) | (1.3) | 3.9 | (24.5) | 10.8 | 7.8 | 23.7 | 28.8 |
| Non-Operating | ||||||||
| Interest Income | 19.7 | 28.3 | 38.3 | 56.1 | 42.6 | 36.7 | 39.4 | 40.9 |
| Interest Expense | 10.8 | 13.5 | 25.1 | 28.1 | 14.8 | 1.6 | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | 0.4 | 0.0 | - | - | - | - | - |
| Net Income From Continuing Ops | (41.6) | (27.8) | (37.2) | (56.9) | (7.0) | |||
| Per Share | ||||||||
| EPS Basic | (1.71) | (1.14) | (1.53) | (2.34) | (0.34) | (0.63) | - | - |
| EPS Diluted | (1.71) | (1.14) | (1.53) | (2.34) | (0.34) | (0.63) | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | (15.4) | (1.3) | 3.9 | (24.5) | 10.8 | 7.8 | 23.7 | |
| 12.1 |
| 12.5 |
| 12.6 |
| 11.3 |
| 10.3 |
| 13.1 |
| 13.1 |
| 12.1 |
| 12.1 |
| 12.2 |
| 13.1 |
| 13.3 |
| 12.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Expenses | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.4 | 0.1 | ||||||||||||
| Total Operating Expenses | 13.2 | 10.5 | 6.8 | 11.1 | 8.4 | 19.5 | 5.6 | 10.5 | 10.2 | 21.8 | 37.8 | 25.8 | 7.0 | 11.1 | 16.9 | 8.6 | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | (10.0) | (3.5) | 0.5 | (2.4) | 4.1 | (8.2) | 6.6 | 0.7 | 4.8 | (6.8) | (20.7) | (7.0) | 10.0 | 5.0 | (3.2) | 6.1 | 2.9 | (6.9) | 5.8 | 4.2 | 4.7 | 4.7 | 6.7 | 6.3 | 6.0 | 6.8 | 8.4 | 5.0 | 8.6 |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | 1.6 | 5.9 | 5.6 | 6.6 | 10.2 | 8.3 | 9.4 | 8.4 | 12.1 | 11.9 | 12.7 | 15.9 | 15.6 | 13.6 | 9.8 | 10.3 | 8.9 | 10.0 | 9.9 | 8.8 | 8.1 | 10.2 | 10.0 | 9.6 | 9.7 | 9.2 | 10.7 | 10.8 | 10.2 |
| Interest Expense | 1.8 | 1.7 | 3.7 | 3.5 | 4.5 | 4.7 | 6.5 | 6.6 | 7.3 | 7.3 | 7.2 | 7.5 | 6.1 | 13.3 | 0.4 | 0.6 | 0.6 | 0.5 | |||||||||||
| Income From Equity Investments | 0.7 | (2.3) | 0.8 | 2.3 | 2.6 | 0.5 | 1.0 | 1.7 | (0.5) | (0.2) | 0.0 | (1.8) | (0.4) | (1.5) | 1.5 | 1.4 | |||||||||||||
| Other Non-Operating Income | (5.0) | (6.7) | (7.2) | (6.7) | (5.4) | (7.5) | (14.4) | (8.2) | (11.0) | (13.9) | 3.2 | (12.2) | (9.5) | (5.6) | (3.7) | (4.8) | (3.7) | ||||||||||||
| Pre-Tax Income | (15.0) | - | - | - | (1.3) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (15.0) | (10.6) | (6.7) | (9.2) | (1.3) | (15.6) | (7.8) | (7.5) | (6.2) | (20.7) | (17.5) | (19.2) | 0.5 | (0.6) | (6.9) | 1.3 | (0.8) | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | (15.0) | (10.6) | (6.7) | (9.2) | (1.3) | (15.6) | (7.8) | (7.5) | (6.2) | (20.7) | (17.5) | (19.2) | 0.5 | (0.6) | (6.9) | 1.3 | (0.8) | ||||||||||||
| Net Income Attributable To Parent | (15.0) | (10.6) | (6.7) | (9.2) | (1.3) | (15.6) | (7.8) | (7.5) | (6.2) | (20.7) | (17.5) | (19.2) | 0.5 | (0.6) | (6.9) | 1.3 | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | 4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
| Net Income To Common Shareholders | (15.0) | (10.6) | (6.7) | (9.2) | (1.3) | (15.6) | (7.8) | (7.5) | (6.2) | (20.7) | (17.5) | (19.2) | 0.5 | (0.6) | (6.9) | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | (0.62) | - | (0.28) | (0.38) | (0.05) | - | (0.32) | (0.31) | (0.25) | - | (0.72) | (0.79) | 0.02 | - | (0.35) | 0.07 | (0.04) | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.62) | - | (0.28) | (0.38) | (0.05) | - | (0.32) | (0.31) | (0.25) | - | (0.72) | (0.79) | 0.02 | - | (0.35) | 0.07 | (0.04) | - | |||||||||||
| Shares Basic | 24.3 | - | 24.3 | 24.3 | 24.3 | - | 24.3 | 24.3 | 24.3 | - | 24.3 | 24.3 | 24.3 | - | 19.5 | 19.5 | 19.5 | - | |||||||||||
| Shares Diluted | 24.3 | - | 24.3 | 24.3 | 24.3 | - | 24.3 | 24.3 | 24.3 | - | 24.3 | 24.3 | 24.3 | - | 19.5 | 19.5 | 19.5 | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (10.0) | (3.5) | 0.5 | (2.4) | 4.1 | (8.2) | 6.6 | 0.7 | 4.8 | (6.8) | (20.7) | (7.0) | 10.0 | 5.0 | (3.2) | 6.1 | 2.9 | (6.9) | 5.8 | ||||||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0.5 | 0.6 | 0.6 | 0.5 | 0.7 | 0.4 | 0.4 | 0.2 |
| Total Operating Expenses | 41.6 | 36.8 | 45.8 | 92.4 | 45.8 | 38.9 | 26.7 | 22.6 |
| 3.0 |
| 3.1 |
| Income From Equity Investments | 1.4 | 3.3 | 2.7 | (2.4) | 2.7 | 5.9 | 0.0 | 0.0 |
| Other Non-Operating Income | (25.7) | (26.1) | (41.1) | (32.4) | (17.8) | (20.1) | 18.4 | (19.7) |
| Pre-Tax Income | - | (27.4) | (37.2) | - | - | - | - | - |
| (12.4) |
| 5.3 |
| 9.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (41.6) | (27.8) | (37.2) | (56.9) | (7.0) | (12.4) | 5.3 | 9.0 |
| Net Income Attributable To Parent | (41.6) | (27.8) | (37.2) | (56.9) | (7.0) | (12.4) | 5.3 | 9.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income To Common Shareholders | (41.6) | (27.8) | (37.2) | (56.9) | (7.0) | (12.4) | 5.2 | 9.0 |
| - |
| - |
| Shares Basic | 24.3 | 24.3 | 24.3 | 24.3 | 20.7 | 19.5 | - | - |
| Shares Diluted | 24.3 | 24.3 | 24.3 | 24.3 | 20.7 | 19.5 | - | - |
| 28.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 9.2 |
| 19.4 |
| 6.8 |
| 7.1 |
| 5.6 |
| 8.5 |
| 6.3 |
| 5.8 |
| 6.1 |
| 5.4 |
| 4.7 |
| 8.4 |
| 4.2 |
| 0.5 |
| 0.3 |
| 0.3 |
| 2.5 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.4 |
| 1.4 |
| 1.8 |
| 1.4 |
| 1.3 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (34.2) |
| 6.5 |
| 4.3 |
| 3.2 |
| 4.8 |
| 4.6 |
| 3.7 |
| 5.4 |
| (4.7) |
| (5.3) |
| (5.1) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.0) |
| (0.7) |
| (0.1) |
| 1.5 |
| (0.1) |
| 2.1 |
| 2.6 |
| 0.6 |
| 2.1 |
| 3.1 |
| (0.2) |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.0) |
| (0.7) |
| (0.1) |
| 1.5 |
| (0.1) |
| 2.1 |
| 2.6 |
| 0.6 |
| 2.1 |
| 3.1 |
| (0.2) |
| 3.9 |
| (0.8) |
| (13.0) |
| (0.7) |
| (0.1) |
| 1.5 |
| (0.1) |
| 2.1 |
| 2.6 |
| 0.6 |
| 2.1 |
| 3.1 |
| (0.2) |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| (0.8) |
| (12.9) |
| (0.7) |
| (0.1) |
| 1.4 |
| (0.1) |
| 2.1 |
| 2.6 |
| 0.6 |
| 2.1 |
| 3.1 |
| (0.2) |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.7 |
| 4.7 |
| 6.7 |
| 6.3 |
| 6.0 |
| 6.8 |
| 8.4 |
| 5.0 |
| 8.6 |