| (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 | 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 | ||||||||||||||||||||||||
| (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 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 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 | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | 4.8 | 6.9 | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | (4.8) | (6.9) | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (9.8) | (9.3) | 10.5 | (6.8) | - | - | - | - | - | - | - | - | (14.2) | (22.1) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 0.6 | 0.6 | 0.7 | 0.3 | 0.1 | 0.0 | 0.0 | 0.1 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | (15.4) | (20.1) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.06) | (0.06) | 0.09 | (0.05) | (0.04) | (0.14) | 0.00 | (0.09) | (0.09) | (0.12) | (0.04) | 0.01 | (0.23) | (0.73) | (0.95) | 0.75 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (9.7) | (9.2) | 10.6 | (6.7) | - | - | - | - | - | - | - | - | (13.4) | (21.1) | (32.9) | 49.7 | ||
| 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 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | 1.0 | - | 1.5 | - | 1.6 | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.9) | - | (1.0) | - | (1.5) | - | (1.6) | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 1.6 | 0.8 | 0.8 | 0.7 | 1.3 | 0.9 | 0.7 | 0.8 | 1.3 | 0.8 | 0.7 | 0.9 | 1.2 | 0.7 | 0.8 | 0.9 | 1.4 | |||||||||||||||||||||||
| 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 | (15.5) | 1.2 | 1.7 | 1.5 | 1.6 | 2.0 | 1.6 | 1.7 | 1.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (3.3) | (1.8) | (2.1) | (2.5) | (2.9) | (1.9) | (1.8) | 15.5 | (1.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 0.1 | 0.1 | 0.2 | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | 0.1 | 1.4 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.4 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | (3.1) | (1.7) | (0.7) | (2.4) | (2.7) | (1.7) | (1.6) | 15.6 | (1.1) | (1.7) | (1.5) | (1.5) | (2.0) | (1.5) | (1.7) | (1.4) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (3.1) | (1.7) | (0.7) | (2.4) | (2.7) | (1.7) | (1.6) | 15.6 | (1.1) | (1.7) | (1.5) | (1.5) | (2.0) | (1.5) | (1.7) | (1.4) | (0.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (3.1) | (1.7) | (0.7) | (2.4) | (2.7) | (1.7) | (1.6) | 15.6 | (1.1) | (1.7) | (1.5) | (1.5) | (2.0) | (1.5) | (1.7) | (1.4) | (0.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (3.1) | (1.7) | (0.7) | (2.4) | (2.7) | (1.7) | (1.6) | 15.6 | (1.1) | (1.7) | (1.5) | (1.5) | (2.0) | (1.5) | (1.7) | (1.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (3.1) | (1.7) | (0.7) | (2.4) | (2.7) | (1.7) | (1.6) | 15.6 | (1.1) | (1.7) | (1.5) | (1.5) | (2.0) | (1.5) | (1.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.02) | - | (0.01) | (0.02) | (0.02) | - | (0.01) | 0.13 | (0.01) | - | (0.01) | (0.01) | (0.02) | - | (0.02) | (0.01) | 0.00 | - | (0.02) | (0.01) | (0.03) | - | 0.05 | 0.01 | (0.03) | - | (0.02) | (0.03) | (0.03) | - | (0.02) | (0.02) | (0.01) | - | (0.03) | (0.03) | (0.03) | - | (0.02) | 0.02 |
| EPS Diluted | (0.02) | - | (0.01) | (0.02) | (0.02) | - | (0.01) | 0.12 | (0.01) | - | (0.01) | (0.01) | (0.02) | - | (0.02) | (0.01) | 0.00 | - | ||||||||||||||||||||||
| Shares Basic | 131.6 | - | 125.4 | 124.9 | 123.9 | - | 122.3 | 121.9 | 121.2 | - | 121.1 | 120.6 | 119.0 | - | 118.1 | 118.1 | 117.4 | - | ||||||||||||||||||||||
| Shares Diluted | 131.6 | - | 125.4 | 124.9 | 123.9 | - | 122.3 | 125.4 | 121.2 | - | 121.1 | 120.6 | 119.0 | - | 118.1 | 118.1 | 117.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (3.3) | (1.8) | (2.1) | (2.5) | (2.8) | (1.9) | (1.8) | 15.5 | (1.2) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (3.3) | (1.8) | (2.1) | (2.5) | (2.9) | (1.9) | (1.8) | 15.5 | (1.2) | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.9 | 3.6 | 3.7 | 3.5 | 3.8 | 3.9 | 3.8 | 3.9 | 4.1 | 3.5 | 2.9 | 3.9 | 3.8 | 5.5 | 8.1 | 6.4 | 4.3 | 4.6 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.0 | 0.7 | 0.6 | 0.7 | 0.9 | 1.0 | 0.6 | 0.4 | 0.3 | 0.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | (0.1) | (0.0) | (0.3) | (0.2) | (0.1) |
| Total Operating Expenses | - | - | - | 6.8 | 5.5 | 15.3 | 2.3 | 8.1 | 10.9 | 10.8 | 7.7 | 7.5 | 14.2 | - | - | - | - | - |
| (33.5) |
| 49.2 |
| (19.5) |
| (11.3) |
| 0.1 |
| 0.1 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.5 | - | 0.1 | 1.1 | 1.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.8 | 1.8 | 0.7 | 0.2 | 0.5 | 0.1 | 2.7 | (1.3) | 2.1 | (1.3) | 4.6 | 8.5 | (4.7) | (52.7) | (57.3) | 37.8 | (0.5) | 5.4 |
| Pre-Tax Income | (7.9) | (7.5) | 11.2 | (6.6) | (4.9) | (15.2) | 0.4 | (9.4) | (8.7) | (12.0) | (3.1) | 1.0 | (18.9) | - | - | - | - | - |
| 35.5 |
| - |
| - |
| Net Income From Continuing Ops | (7.9) | (7.5) | 11.2 | (6.6) | (4.9) | (15.2) | 0.4 | (9.4) | (8.7) | (12.0) | (3.1) | 1.0 | (18.9) | (74.9) | (90.8) | 87.1 | (20.0) | (6.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (7.9) | (7.5) | 11.2 | (6.6) | (4.9) | (15.2) | 0.4 | (9.4) | (8.7) | (12.0) | (3.1) | 1.0 | (18.9) | (59.5) | (70.7) | 51.5 | (81.3) | (6.0) |
| Net Income Attributable To Parent | (7.9) | (7.5) | 11.2 | (6.6) | (4.9) | (15.2) | 0.4 | (9.4) | (8.7) | (12.0) | (3.1) | 1.0 | (18.9) | (59.5) | (70.7) | 51.5 | (81.3) | (6.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.9) | (7.5) | 11.2 | (6.6) | (4.9) | (15.2) | 0.4 | (9.4) | (8.7) | (12.0) | (3.1) | 1.0 | (18.9) | (59.5) | (70.7) | 51.5 | (81.3) | (6.0) |
| (0.42) |
| (0.16) |
| EPS Diluted | (0.06) | (0.06) | 0.09 | (0.05) | (0.04) | (0.14) | 0.00 | (0.09) | (0.09) | (0.12) | (0.04) | 0.01 | (0.23) | (0.73) | (0.95) | 0.74 | (0.42) | (0.16) |
| Shares Basic | 131.6 | 125.2 | 122.2 | 120.5 | 118.0 | 110.3 | 101.8 | 100.5 | 99.7 | 98.6 | 89.1 | 82.6 | 82.3 | 81.8 | 74.4 | 68.5 | 47.3 | 37.3 |
| Shares Diluted | 131.6 | 125.2 | 125.6 | 120.5 | 118.0 | 110.3 | 104.5 | 100.5 | 99.7 | 98.6 | 89.1 | 83.8 | 82.3 | 81.8 | 74.4 | 69.3 | 47.3 | 37.3 |
| (19.3) |
| (11.1) |
| EBIT | (9.8) | (9.3) | 10.5 | (6.8) | - | - | - | - | - | - | - | - | (14.2) | (22.1) | (33.5) | 49.2 | (19.5) | (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.8 |
| 0.9 |
| 1.3 |
| 0.6 |
| 0.9 |
| 0.9 |
| 1.4 |
| 0.9 |
| 0.9 |
| 1.1 |
| 1.1 |
| 0.8 |
| 1.0 |
| 0.9 |
| 1.4 |
| 0.9 |
| 0.8 |
| 0.8 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.7 |
| 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 |
| 0.7 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 8.3 |
| 3.1 |
| 0.8 |
| 3.1 |
| 2.3 |
| (1.6) |
| (0.7) |
| 2.3 |
| 1.7 |
| 2.3 |
| 2.0 |
| 2.1 |
| 3.8 |
| 1.9 |
| 2.0 |
| 3.2 |
| 3.3 |
| 2.6 |
| 2.2 |
| 2.6 |
| 2.1 |
| 1.9 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| 0.0 |
| 2.6 |
| 1.2 |
| (1.2) |
| 0.5 |
| (0.2) |
| (1.0) |
| (0.5) |
| (0.0) |
| (0.1) |
| 0.0 |
| 2.2 |
| (0.5) |
| (0.1) |
| (0.5) |
| (0.3) |
| 0.2 |
| (0.2) |
| 3.2 |
| (0.3) |
| (8.3) |
| (3.1) |
| (0.8) |
| (3.1) |
| (2.2) |
| 4.2 |
| 1.9 |
| (3.5) |
| (1.2) |
| (2.5) |
| (3.0) |
| (2.7) |
| (3.8) |
| (2.1) |
| (1.9) |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.3) |
| (3.1) |
| (0.8) |
| (3.1) |
| (2.2) |
| 4.2 |
| 1.9 |
| (3.5) |
| (1.2) |
| (2.5) |
| (3.0) |
| (2.7) |
| (3.8) |
| (2.1) |
| (1.9) |
| (0.9) |
| (3.9) |
| (2.7) |
| (2.7) |
| (2.8) |
| (2.0) |
| (2.1) |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.3) |
| (3.1) |
| (0.8) |
| (3.1) |
| (2.2) |
| 4.2 |
| 1.9 |
| (3.5) |
| (1.2) |
| (2.5) |
| (3.0) |
| (2.7) |
| (3.8) |
| (2.1) |
| (1.9) |
| (0.9) |
| (3.9) |
| (2.7) |
| (2.7) |
| (2.8) |
| (2.0) |
| (2.1) |
| 1.6 |
| (0.3) |
| (8.3) |
| (3.1) |
| (0.8) |
| (3.1) |
| (2.2) |
| 4.2 |
| 1.9 |
| (3.5) |
| (1.2) |
| (2.5) |
| (3.0) |
| (2.7) |
| (3.8) |
| (2.1) |
| (1.9) |
| (0.9) |
| (3.9) |
| (2.7) |
| (2.7) |
| (2.8) |
| (2.0) |
| (2.1) |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| (0.3) |
| (8.3) |
| (3.1) |
| (0.8) |
| (3.1) |
| (2.2) |
| 4.2 |
| 1.9 |
| (3.5) |
| (1.2) |
| (2.5) |
| (3.0) |
| (2.7) |
| (3.8) |
| (2.1) |
| (1.9) |
| (0.9) |
| (3.9) |
| (2.7) |
| (2.7) |
| (2.8) |
| (2.0) |
| (2.1) |
| 1.6 |
| (0.02) |
| (0.01) |
| (0.03) |
| - |
| 0.05 |
| 0.02 |
| (0.03) |
| - |
| (0.02) |
| (0.03) |
| (0.03) |
| - |
| (0.02) |
| (0.02) |
| (0.01) |
| - |
| (0.03) |
| (0.03) |
| (0.03) |
| - |
| (0.02) |
| 0.02 |
| 115.6 |
| 104.6 |
| 103.5 |
| - |
| 102.4 |
| 101.4 |
| 100.7 |
| - |
| 100.6 |
| 100.5 |
| 100.3 |
| - |
| 99.8 |
| 99.5 |
| 99.4 |
| - |
| 99.0 |
| 98.2 |
| 97.9 |
| - |
| 92.5 |
| 82.9 |
| 115.6 |
| 104.6 |
| 103.5 |
| - |
| 105.5 |
| 103.9 |
| 100.7 |
| - |
| 100.6 |
| 100.5 |
| 100.3 |
| - |
| 99.8 |
| 99.5 |
| 99.4 |
| - |
| 99.0 |
| 98.2 |
| 97.9 |
| - |
| 92.5 |
| 84.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |