| (in millions of USD, except per-share data) | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||
| Revenues | 0.9 | 0.9 | 1.0 | 0.9 | 0.8 | 0.5 | 0.6 | 0.6 | 1.0 | 0.9 | 1.0 | 1.0 | 0.9 | 1.3 | 1.1 | 1.0 | ||||||||||||
| (in millions of USD, except per-share data) | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 3.7 | 2.6 | 3.9 | 4.3 | 3.9 | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (3.1) | (3.2) | (1.7) | (2.1) | (2.2) | (4.0) | (0.8) | (0.8) |
| Non-Operating | ||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - |
| Interest Expense | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | - | - | - | 0.0 | 0.0 |
| Net Income From Continuing Ops | (2.1) | (3.5) | (1.7) | (2.4) | (2.5) | |||
| Per Share | ||||||||
| EPS Basic | (0.01) | (0.04) | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | (3.1) | (3.2) | (1.6) | (2.1) | (2.2) | - | - | - |
| EBIT | (3.1) | (3.2) | (1.7) | (2.1) | (2.2) | (4.0) | (0.8) | |
| 1.2 |
| 1.0 |
| 1.0 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| General & Administrative | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 0.5 | 0.5 | 0.4 | 0.4 | 0.6 | 0.7 | 0.4 | 0.4 | 0.2 | |||||||||||
| Depreciation & Amortization | 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 | ||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Operating Expenses | 1.8 | 1.5 | 2.1 | 1.4 | 1.7 | 1.5 | 1.4 | 1.1 | 1.1 | 1.9 | 1.3 | 1.3 | 1.8 | 1.7 | 1.5 | 1.4 | ||||||||||||
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income | (0.9) | (0.6) | (1.1) | (0.5) | (0.9) | (1.0) | (0.8) | (0.5) | (0.1) | (0.9) | (0.3) | (0.3) | (0.9) | (0.4) | (0.3) | (0.4) | (0.1) | (0.4) | (0.8) | (0.8) | (0.2) | (3.5) | (0.1) | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) |
| Non-Operating | ||||||||||||||||||||||||||||
| Interest Income | 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 | - | - | - | - |
| 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 | - | - | ||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Operating Income | 1.0 | 6.1 | 3.0 | (9.0) | (0.2) | (0.1) | (0.0) | 0.1 | (0.0) | (0.0) | 0.1 | 0.0 | (0.5) | 0.1 | 0.3 | (0.1) | (0.2) | |||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Tax & Net | ||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 0.1 | 5.4 | 1.9 | (9.5) | (1.1) | (1.2) | (0.8) | (0.4) | (0.1) | (0.9) | (0.3) | (0.3) | (1.4) | (0.4) | (0.0) | (0.6) | (0.4) | |||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income | 0.1 | 5.4 | 1.9 | (9.5) | (1.1) | (1.2) | (0.8) | (0.4) | (0.1) | (0.9) | (0.3) | (0.3) | (1.4) | (0.4) | (0.0) | (0.6) | (0.4) | |||||||||||
| Net Income Attributable To Parent | 0.1 | 5.4 | 1.9 | (9.5) | (1.1) | (1.2) | (0.8) | (0.4) | (0.1) | (0.9) | (0.3) | (0.3) | (1.4) | (0.4) | (0.0) | (0.6) | ||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income To Common Shareholders | 0.1 | 5.4 | 1.9 | (9.5) | (1.1) | (1.2) | (0.8) | (0.4) | (0.1) | (0.9) | (0.3) | (0.3) | (1.4) | (0.4) | (0.0) | |||||||||||||
| Per Share | ||||||||||||||||||||||||||||
| EPS Basic | - | 0.03 | 0.01 | - | - | (0.01) | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | 0.03 | 0.01 | - | - | (0.01) | (0.01) | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Shares Basic | - | 166.5 | 153.6 | - | - | 110.3 | 87.6 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Shares Diluted | - | 178.4 | 189.5 | - | - | 110.3 | 87.6 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| EBITDA | (0.9) | (0.6) | (1.1) | (0.5) | (0.9) | (1.0) | (0.8) | (0.5) | (0.1) | (0.9) | (0.3) | (0.3) | (0.9) | (0.4) | (0.3) | (0.4) | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (0.9) | (0.6) | (1.1) | (0.5) | (0.9) | (1.0) | (0.8) | (0.5) | (0.1) | (0.9) | (0.3) | (0.3) | (0.9) | (0.4) | (0.3) | (0.4) | (0.1) | (0.4) | (0.8) | |||||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 2.2 | 1.9 | 1.8 | 2.1 | 2.0 | 4.0 | 0.8 | 0.8 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.8 | 5.8 | 5.6 | 6.4 | 6.1 | 4.0 | 0.8 | 0.8 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.0 | (0.3) | 0.0 | (0.3) | (0.3) | (0.0) | 0.1 | (0.1) |
| Pre-Tax Income | - | - | - | - | - | - | - | - |
| (4.0) |
| (0.8) |
| (0.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (2.1) | (3.5) | (1.7) | (2.4) | (2.5) | (4.0) | (0.8) | (0.9) |
| Net Income Attributable To Parent | (2.1) | (3.5) | (1.7) | (2.4) | (2.5) | (4.0) | (0.8) | (0.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.1) | (3.5) | (1.7) | (2.4) | (2.5) | (4.0) | (0.8) | (0.9) |
| - |
| - |
| Shares Basic | 158.2 | 96.8 | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.6 |
| 0.7 |
| 0.2 |
| 3.5 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 1.9 |
| 1.4 |
| 0.2 |
| 3.5 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.9) |
| (0.8) |
| (0.2) |
| (3.5) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.9) |
| (0.8) |
| (0.2) |
| (3.5) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.4) |
| (0.5) |
| (0.9) |
| (0.8) |
| (0.2) |
| (3.5) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.4) |
| (0.5) |
| (0.9) |
| (0.8) |
| (0.2) |
| (3.5) |
| (0.1) |
| (0.2) |
| (0.3) |
| (0.1) |
| (0.2) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.2) |
| (3.5) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |