| (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 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 3.2 | 3.9 | 4.0 | 3.4 | 3.3 | 3.7 | 3.4 | 1.7 | 1.6 | - | 1.5 | 1.3 | - | - | - | - | - | - | - |
| Cost of Revenue | 2.0 | 2.1 | 1.9 | 1.8 | 1.5 | 1.4 | 0.6 | 0.9 | 0.4 | - | 0.5 | 0.5 | - | - | - | - | - | - | |
| Gross Profit | 1.2 | 1.8 | 2.1 | 1.6 | 1.9 | 2.4 | 2.8 | 0.8 | 1.2 | - | 1.0 | 0.8 | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (3.0) | (3.4) | (2.1) | (2.3) | (1.8) | (3.0) | (58.3) | (0.9) | 0.1 | (0.3) | (0.3) | (0.6) | (0.7) | (1.2) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.5 | 0.4 | 0.1 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.7) | 0.0 | - | (0.2) | (0.2) | - | - | 0.1 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.05) | - | (0.02) | (0.16) | (0.24) | - | (3.58) | (0.12) | 0.01 | - | (0.01) | (0.09) | (0.45) | - | (0.05) | (0.04) | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (2.3) | - | - | - | (1.2) | (1.7) | (58.3) | (0.9) | 0.1 | - | (0.3) | (0.6) | - | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 14.5 | 14.6 | 10.4 | 5.8 | - |
| Cost of Revenue | 7.8 | 7.3 | 3.2 | 1.9 | - |
| Gross Profit | 6.7 | 7.4 | 7.2 | 3.8 | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (10.7) | (9.6) | (62.2) | (1.9) | (3.6) |
| Non-Operating | |||||
| Interest Income | - | - | - | 0.4 | 0.9 |
| Interest Expense | 2.9 | 2.8 | 0.2 | 0.2 | 0.1 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 0.1 | 0.1 | (1.6) | 1.8 | 0.2 |
| Net Income From Continuing Ops | (13.4) | (14.7) | (57.7) | (3.7) | (3.2) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.28) | (0.73) | (5.65) | (0.38) | (0.25) |
| EPS Diluted | (0.28) | (0.73) | (5.65) | (0.38) | (0.25) |
| Shares Basic | 47.9 | 20.1 | |||
| Supplementary Data | |||||
| EBITDA | - | (7.0) | (60.8) | (1.9) | - |
| EBIT | (10.7) | (9.6) | (62.2) | (1.9) | (3.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.4 | 2.9 | 2.9 | 2.2 | 2.0 | 3.6 | 2.2 | 0.6 | 0.2 | (0.1) | 0.2 | 0.3 | 0.7 | - | - | - | 0.5 | - | - |
| Depreciation & Amortization | 0.6 | - | - | - | 0.6 | 1.3 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Amortization of Intangibles | 0.6 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.2 | 5.3 | 4.1 | 3.8 | 3.7 | 5.4 | 61.1 | 1.7 | 1.1 | - | 1.2 | 1.4 | - | - | - | - | - | - | - |
| (1.1) |
| (0.7) |
| (0.5) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| Interest Expense | 0.1 | 1.8 | 0.8 | 0.2 | 0.0 | (0.3) | 0.1 | 0.3 | 0.0 | (0.1) | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | (4.4) | 1.8 | (0.4) | (2.1) | (0.2) | 4.4 | (1.4) | (0.0) | 1.2 | (0.1) | 0.0 | (1.2) | 0.1 | 0.4 | 0.1 | 0.0 | - | (0.0) |
| Pre-Tax Income | (2.6) | (7.8) | (0.3) | (2.6) | (3.9) | (3.2) | (53.9) | (2.3) | 0.1 | 0.9 | (0.3) | (0.6) | (1.9) | (1.1) | (0.7) | (0.7) | (0.5) | (0.0) | - |
| 0.0 |
| - |
| - |
| - |
| Net Income From Continuing Ops | (2.6) | (7.9) | (0.3) | (2.6) | (4.0) | (3.2) | (53.9) | (0.7) | 0.1 | (1.3) | (0.1) | (0.4) | (1.9) | (1.2) | (0.8) | (0.7) | (0.5) | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.6) | (7.9) | (0.3) | (2.6) | (4.0) | (3.2) | (53.9) | (0.7) | 0.1 | (1.3) | (0.1) | (0.4) | (1.9) | (1.2) | (0.8) | (0.7) | (0.5) | (0.0) | (0.0) |
| Net Income Attributable To Parent | (2.6) | (7.9) | (0.3) | (2.6) | (4.0) | (3.2) | (53.9) | (0.6) | 0.1 | (2.8) | (0.1) | (0.4) | (0.5) | (1.2) | (0.8) | (0.7) | (0.5) | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | 0.0 | 0.0 | - | - | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.6) | (7.9) | (0.3) | (2.6) | (4.0) | (3.2) | (53.9) | (0.6) | 0.1 | (2.8) | (0.1) | (0.4) | (0.5) | (1.2) | (0.8) | (0.7) | (0.5) | (0.0) | (0.0) |
| (0.04) |
| - |
| - |
| EPS Diluted | (0.05) | - | (0.02) | (0.16) | (0.24) | - | (3.58) | (0.12) | 0.01 | - | (0.01) | (0.09) | (0.45) | - | (0.05) | (0.04) | (0.04) | - | - |
| Shares Basic | 47.9 | - | 16.5 | 16.4 | 16.3 | - | 15.1 | 5.3 | 4.6 | - | 10.0 | 4.6 | 4.2 | - | 14.9 | 14.9 | 14.9 | - | - |
| Shares Diluted | 47.9 | - | 16.5 | 16.4 | 16.3 | - | 15.1 | 5.3 | 4.6 | - | 10.0 | 4.6 | 4.2 | - | 14.9 | 14.9 | 14.9 | - | - |
| - |
| - |
| - |
| EBIT | (3.0) | (3.4) | (2.1) | (2.3) | (1.8) | (3.0) | (58.3) | (0.9) | 0.1 | (0.3) | (0.3) | (0.6) | (0.7) | (1.2) | (1.1) | (0.7) | (0.5) | (0.0) | (0.0) |
| - |
| - |
| - |
| - |
| General & Administrative | 10.4 | 10.0 | 6.6 | 1.2 | - |
| Depreciation & Amortization | - | 2.6 | 1.3 | 0.0 | - |
| Amortization of Intangibles | - | 2.2 | 1.1 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 17.4 | 16.9 | 69.3 | 5.7 | - |
| - |
| - |
| - |
| Other Non-Operating Income | (2.5) | (5.1) | 2.8 | (0.0) | 0.5 |
| Pre-Tax Income | (13.3) | (14.6) | (59.3) | (1.9) | (3.1) |
| - |
| - |
| - |
| - |
| Net Income | (13.4) | (14.7) | (57.7) | (3.7) | (3.2) |
| Net Income Attributable To Parent | (13.4) | (14.7) | (57.7) | (3.8) | (3.2) |
| Less: Minority Interest | - | - | - | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (13.4) | (14.7) | (57.7) | (3.8) | (3.2) |
| 10.2 |
| 10.0 |
| 12.7 |
| Shares Diluted | 47.9 | 20.1 | 10.2 | 10.0 | 12.7 |