| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 5.0 | 5.1 | 4.1 | 4.3 | 5.4 | 6.7 | 6.2 | 3.9 | 5.0 | - | 3.4 | 5.3 | - | - | - | - | - | - |
| Cost of Revenue | 2.3 | 3.9 | 1.3 | 2.4 | 1.8 | 2.2 | 1.9 | 1.3 | 2.0 | - | 1.5 | 1.9 | - | - | - | - | - | - |
| Gross Profit | 2.7 | 1.2 | 2.8 | 1.9 | 3.6 | 4.5 | 4.3 | 2.6 | 3.1 | - | 1.9 | 3.4 | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (1.3) | (1.9) | (1.1) | (1.9) | (1.2) | (1.2) | 0.9 | (0.8) | (0.9) | - | (2.3) | 0.4 | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | (2.75) | - | (4.87) | - | (44.24) | - | 0.00 | (0.12) | (0.22) | - | (219.38) | 0.01 | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (0.8) | (0.9) | (1.1) | (1.9) | (1.1) | (1.0) | 0.9 | (0.8) | (0.9) | - | - | - | - | - | - | - | ||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 18.5 | 18.9 | 21.9 | 20.6 | - |
| Cost of Revenue | 9.9 | 9.4 | 7.4 | 7.8 | - |
| Gross Profit | 8.6 | 9.5 | 14.5 | 12.8 | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 11.5 | 11.0 | 6.7 | 11.0 | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (6.2) | (6.1) | (2.1) | (8.7) | - |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.8 | 0.7 | 0.5 | 0.6 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | - | - |
| Net Income From Continuing Ops | (14.0) | (15.2) | (8.8) | (10.3) | (0.4) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (26.57) | (51.39) | (377.98) | (857.35) | - |
| EPS Diluted | (26.57) | (51.39) | (377.98) | (857.35) | - |
| Shares Basic | 0.5 | 0.3 | |||
| Supplementary Data | |||||
| EBITDA | (4.7) | (5.0) | (1.8) | (8.6) | - |
| EBIT | (6.2) | (6.1) | (2.1) | (8.7) | - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 3.2 | 2.3 | 3.3 | 2.6 | 2.7 | 1.2 | 1.6 | 2.0 | 1.8 | - | 1.8 | 1.2 | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | 0.4 | 0.3 | 0.3 | 0.4 | 0.7 | 0.2 | 0.1 | 0.1 | 0.0 |
| Depreciation & Amortization | 0.5 | 1.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.0 | 3.2 | 4.0 | 3.8 | 4.7 | 5.2 | 3.4 | 3.4 | 4.0 | 0.4 | 4.2 | 3.0 | 0.4 | 0.7 | 0.3 | 0.1 | 0.1 | 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 0.2 | (1.0) | 0.1 | 1.5 | 0.0 | (1.3) | 1.0 | 0.8 | 0.1 | - | 0.4 | 0.4 | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (0.1) | (6.2) | (1.5) | (1.4) | (4.6) | (0.9) | (0.8) | (0.4) | 0.1 | (0.3) | (0.4) | 1.1 | 0.6 | 0.1 | 0.0 | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | (1.4) | (2.0) | (7.3) | (3.3) | (2.7) | (5.9) | (0.1) | (1.6) | (1.3) | (0.4) | (2.7) | 0.0 | 0.6 | (0.2) | (0.2) | (0.1) | (0.1) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.4) | (2.0) | (7.3) | (3.3) | (2.7) | (5.9) | (0.1) | (1.6) | (1.3) | (0.4) | (2.7) | 0.0 | 0.6 | (0.2) | (0.2) | (0.1) | (0.1) | (0.0) |
| Net Income Attributable To Parent | (1.4) | (2.0) | (7.3) | (3.3) | (2.7) | (5.9) | (0.1) | (1.6) | (1.3) | (0.4) | (2.7) | 0.0 | 0.6 | (0.2) | (0.2) | (0.1) | (0.1) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.4) | (2.0) | (7.3) | (3.3) | (2.7) | (5.9) | (0.1) | (1.6) | (1.3) | (0.4) | (2.7) | 0.0 | 0.6 | (0.2) | (0.2) | (0.1) | (0.1) | (0.0) |
| (0.03) |
| - |
| EPS Diluted | (2.75) | - | (4.87) | - | (44.24) | - | 0.00 | (0.12) | (0.22) | - | (219.38) | 0.01 | - | - | - | - | (0.03) | - |
| Shares Basic | 0.5 | - | 1.5 | - | 0.1 | - | 13.4 | 13.3 | 6.0 | - | 0.0 | 0.0 | - | - | - | - | - | - |
| Shares Diluted | 0.5 | - | 1.5 | - | 0.1 | - | 13.4 | 13.3 | 6.0 | - | 0.0 | 0.0 | - | - | - | - | 2.8 | - |
| - |
| - |
| EBIT | (1.3) | (1.9) | (1.1) | (1.9) | (1.2) | (1.2) | 0.9 | (0.8) | (0.9) | - | (2.3) | 0.4 | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | 0.3 |
| Depreciation & Amortization | 1.5 | 1.1 | 0.3 | 0.1 | - |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 14.9 | 15.6 | 16.0 | 21.4 | 0.4 |
| - |
| - |
| - |
| Other Non-Operating Income | (7.8) | (9.1) | (6.7) | (1.6) | (0.0) |
| Pre-Tax Income | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Net Income | (14.0) | (15.2) | (8.8) | (10.3) | (0.4) |
| Net Income Attributable To Parent | (14.0) | (15.2) | (8.8) | (10.3) | (0.4) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (14.0) | (15.2) | (8.8) | (10.3) | (0.4) |
| 0.0 |
| 0.0 |
| - |
| Shares Diluted | 0.5 | 0.3 | 0.0 | 0.0 | - |