| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | 17.4 | 25.2 | 28.3 | 30.4 | 27.6 | 36.1 | 46.8 | 44.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 19.2 | 26.4 | 31.0 | 32.7 | 31.9 | 43.0 | 51.1 | 51.0 |
| Gross Profit | - | - | - | - | - | - | - | - | - | (1.8) | (1.2) | (2.7) | (2.3) | (4.3) | (6.9) | (4.2) | (7.0) |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (16.7) | (13.0) | (7.3) | (9.4) | (15.0) | (12.4) | (5.7) | (7.6) | (8.3) | (4.1) | (1.2) | (2.7) | (2.3) | (4.3) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | 0.4 | 0.4 | (0.4) | - | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.28) | (1.80) | (0.74) | (0.90) | (1.92) | (3.80) | - | - | - | - | - | (2.20) | (1.30) | (2.60) | (1.84) | (3.11) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (16.7) | (13.0) | (7.2) | (9.4) | (14.9) | (12.4) | (5.7) | (7.6) | - | (4.1) | (1.1) | (2.6) | (2.0) | (3.8) | (6.2) | (3.2) | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 3.5 |
| 4.7 |
| 4.9 |
| 5.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.5 | 4.0 | 4.9 | 5.8 | 5.8 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | (0.5) | (0.2) | (0.9) | (0.7) |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 1.1 | 1.1 | 1.6 | 1.1 | 1.0 | 0.8 | 1.0 | 0.4 | 0.3 | 0.4 | 0.3 | 0.5 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | |||||||||||||||||||||||
| 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 | 5.3 | 4.6 | 3.6 | 3.2 | 5.1 | 2.1 | 2.6 | 1.3 | 1.3 | 1.8 | 2.9 | 2.1 | 2.3 | 2.1 | 2.9 | 2.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (5.3) | (4.6) | (3.6) | (3.2) | (5.1) | (2.1) | (2.6) | (1.3) | (1.3) | (1.8) | (2.9) | (2.1) | (2.3) | (2.1) | (2.9) | (2.8) | (4.3) | (4.3) | (3.5) | (2.9) | (3.7) | (4.8) | (1.0) | (1.0) | (1.2) | (2.2) | (1.3) | (1.5) | (1.6) | (3.0) | (1.5) | (1.6) | (1.8) | (1.7) | (3.2) | (0.5) | (1.6) | (0.7) | (1.3) | (0.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.1 | 0.1 | 1.6 | (4.6) | (1.3) | 0.0 | (1.7) | (0.8) | (0.4) | 1.5 | 0.0 | 0.3 | 0.4 | 0.2 | 0.9 | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (5.3) | (4.5) | (2.1) | (7.8) | (6.4) | (2.1) | (4.3) | (2.1) | (1.7) | (0.3) | (2.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.8) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | - | - | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (5.3) | (4.5) | (2.1) | (7.8) | (6.4) | (2.1) | (4.3) | (2.1) | (1.7) | (0.3) | (2.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.8) | (4.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (5.3) | (4.5) | (2.1) | (7.8) | (6.4) | (2.1) | (4.3) | (2.1) | (1.7) | (0.3) | (2.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.8) | (4.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (5.3) | (4.5) | (2.1) | (7.8) | (6.4) | (2.1) | (4.3) | (2.1) | (1.7) | (0.3) | (2.9) | (1.9) | (1.9) | (1.9) | (1.9) | (1.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (5.3) | (4.5) | (2.1) | (7.8) | (6.4) | (2.1) | (4.3) | (2.1) | (1.7) | (0.3) | (2.9) | (1.9) | (1.9) | (1.9) | (1.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.35) | (0.31) | (0.15) | - | (0.54) | (0.20) | (0.40) | - | (0.18) | (0.03) | (0.31) | - | (0.23) | (0.23) | (0.23) | - | (0.61) | (0.61) | (0.50) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.35) | (0.31) | (0.15) | - | (0.54) | (0.20) | (0.40) | - | (0.18) | (0.03) | (0.31) | - | (0.23) | (0.23) | (0.23) | - | - | - | ||||||||||||||||||||||
| Shares Basic | 15.3 | 14.3 | 13.9 | - | 11.8 | 10.7 | 10.7 | - | 9.3 | 9.3 | 9.3 | - | 8.4 | 8.3 | 8.3 | - | 7.1 | 7.1 | ||||||||||||||||||||||
| Shares Diluted | 15.3 | 14.3 | 13.9 | - | 11.8 | 10.7 | 10.7 | - | 9.3 | 9.3 | 9.3 | - | 8.4 | 8.3 | 8.3 | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (5.3) | (4.5) | (3.6) | (3.2) | (5.1) | (2.1) | (2.6) | (1.3) | (1.3) | (1.8) | (2.9) | (2.1) | (2.3) | (2.1) | (2.9) | (2.8) | (4.3) | (4.3) | (3.5) | (2.9) | (3.7) | (4.8) | (1.0) | (1.0) | (1.2) | (2.2) | (1.3) | (1.5) | (1.6) | (3.0) | (1.5) | - | - | - | - | - | - | - | (1.3) | - |
| EBIT | (5.3) | (4.6) | (3.6) | (3.2) | (5.1) | (2.1) | (2.6) | (1.3) | (1.3) | (1.8) | (2.9) | (2.1) | (2.3) | (2.1) | (2.9) | (2.8) | (4.3) | (4.3) | (3.5) | |||||||||||||||||||||
| 1.9 |
| 4.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | 4.5 | 5.8 | 6.2 | 7.2 | 8.7 | 12.3 | 12.4 | 13.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 5.0 | 3.9 | 1.4 | 1.5 | 1.2 | 0.9 | 0.7 | 0.6 | 0.7 | 0.3 | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.1 | 0.1 | 0.3 | 0.4 | 0.7 | 1.0 | 1.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 16.7 | 13.0 | 7.3 | 9.4 | 15.0 | 12.4 | 5.7 | 7.6 | 8.3 | 4.1 | - | - | - | - | - | - | - |
| (6.9) |
| (4.2) |
| (7.0) |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | 0.2 | 1.0 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (2.9) | (7.6) | 0.4 | 1.8 | 1.0 | - | - | - | (0.0) | (0.0) | (0.2) | (1.1) | (0.3) | (0.3) | 3.6 | (0.4) | (0.1) |
| Pre-Tax Income | (19.6) | (20.6) | (6.9) | (7.6) | (13.9) | (12.4) | (5.7) | (7.6) | (8.3) | (4.1) | (1.4) | (3.8) | (2.6) | (4.6) | (3.3) | (4.6) | (7.1) |
| 0.0 |
| 3.6 |
| Net Income From Continuing Ops | (19.6) | (20.6) | (6.9) | (7.6) | (13.9) | (12.4) | (5.2) | (8.0) | (7.8) | (4.1) | (1.2) | (3.8) | (2.6) | (4.6) | (3.3) | (4.6) | (10.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | (5.8) | - | - | - | - | - | - | - | - |
| Net Income | (19.6) | (20.6) | (6.9) | (7.6) | (13.9) | (12.4) | (5.2) | (8.0) | (13.7) | (1.9) | (1.2) | (3.8) | (2.6) | (4.6) | (3.3) | (4.6) | (10.7) |
| Net Income Attributable To Parent | (19.6) | (20.6) | (6.9) | (7.6) | (13.9) | (12.4) | (5.2) | (8.0) | (13.7) | (4.1) | (1.2) | (3.8) | (2.6) | (4.6) | (3.3) | (4.6) | (10.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | 5.5 | - | - | - | - | 0.1 | 1.8 | - | - | - | - | - |
| Net Income To Common Shareholders | (19.6) | (20.6) | (6.9) | (7.6) | (13.9) | (17.9) | (7.3) | (8.0) | (15.2) | (4.1) | (1.3) | (5.6) | (2.6) | (4.6) | (3.3) | (4.6) | (10.7) |
| (1.21) |
| EPS Diluted | (1.28) | (1.80) | (0.74) | (0.90) | (1.92) | - | - | - | - | - | - | (2.20) | (1.30) | (2.60) | (1.84) | (3.11) | (1.21) |
| Shares Basic | 15.3 | 11.4 | 9.4 | 8.4 | 7.3 | 4.7 | - | 18.5 | 13.4 | - | - | 2.5 | 2.0 | 1.8 | 1.8 | 1.5 | - |
| Shares Diluted | 15.3 | 11.4 | 9.4 | 8.4 | 7.3 | - | - | - | - | - | - | 2.5 | 2.0 | 1.8 | 1.8 | 1.5 | - |
| (5.8) |
| EBIT | (16.7) | (13.0) | (7.3) | (9.4) | (15.0) | (12.4) | (5.7) | (7.6) | (8.3) | (4.1) | (1.2) | (2.7) | (2.3) | (4.3) | (6.9) | (4.2) | (7.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 1.0 |
| 1.6 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| 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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 4.3 |
| 3.5 |
| 2.9 |
| 3.7 |
| 4.8 |
| 1.0 |
| 1.0 |
| 1.2 |
| 2.2 |
| 1.3 |
| 1.5 |
| 1.6 |
| 3.0 |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.7 |
| 3.2 |
| 0.5 |
| 1.6 |
| 0.7 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (4.3) |
| (4.3) |
| (3.5) |
| (2.9) |
| (3.7) |
| (4.8) |
| (1.0) |
| (1.0) |
| (1.2) |
| (2.2) |
| (1.3) |
| (1.5) |
| (1.6) |
| (3.0) |
| (1.5) |
| (1.6) |
| (1.8) |
| (1.7) |
| (3.2) |
| (2.0) |
| (0.5) |
| (0.3) |
| (1.3) |
| (0.7) |
| (4.3) |
| (3.5) |
| (2.9) |
| (3.7) |
| (4.8) |
| (1.0) |
| (0.8) |
| (1.0) |
| (2.2) |
| (1.3) |
| (1.5) |
| (2.1) |
| (3.0) |
| (1.5) |
| (1.2) |
| (1.8) |
| (1.7) |
| (3.2) |
| (0.5) |
| (1.6) |
| (0.7) |
| (1.3) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| 0.2 |
| (6.1) |
| - |
| - |
| - |
| - |
| - |
| (4.3) |
| (3.5) |
| (2.9) |
| (3.7) |
| (4.8) |
| (1.0) |
| (0.8) |
| (1.0) |
| (2.2) |
| (1.3) |
| (1.5) |
| (2.1) |
| (3.0) |
| (1.5) |
| (1.2) |
| (1.8) |
| (1.4) |
| (9.3) |
| (0.2) |
| (0.5) |
| (0.3) |
| (0.9) |
| (0.7) |
| (4.3) |
| (4.3) |
| (3.5) |
| (2.9) |
| (3.7) |
| (4.8) |
| (1.0) |
| (0.8) |
| (1.0) |
| (2.2) |
| (1.3) |
| (1.5) |
| (2.1) |
| (3.0) |
| (1.5) |
| (1.2) |
| (1.8) |
| (1.4) |
| (9.3) |
| (0.5) |
| (1.6) |
| (0.7) |
| (1.3) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (1.8) |
| (4.3) |
| (4.3) |
| (3.5) |
| (2.9) |
| (3.7) |
| (10.4) |
| (1.0) |
| (0.8) |
| (1.0) |
| (2.2) |
| (3.3) |
| (1.5) |
| (2.1) |
| (3.0) |
| (1.5) |
| (2.8) |
| (1.8) |
| (1.4) |
| (9.3) |
| (2.5) |
| (0.5) |
| (0.3) |
| (0.9) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.8 |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| (3.7) |
| (4.8) |
| (1.0) |
| (1.0) |
| (1.2) |
| (2.2) |
| (1.3) |
| (1.5) |
| (1.6) |
| (3.0) |
| (1.5) |
| (1.6) |
| (1.8) |
| (1.7) |
| (3.2) |
| (0.5) |
| (1.6) |
| (0.7) |
| (1.3) |
| (0.7) |