| (in millions of USD, except per-share data) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 3.7 | 3.5 | 3.7 | 3.0 | 3.3 | 2.8 | 2.5 | 2.0 | 2.2 | 2.5 | - | 1.8 | - | 2.0 | - | 1.8 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (1.7) | (1.3) | 0.2 | (1.0) | (0.9) | (0.8) | (0.7) | (0.8) | (1.0) | (1.1) | - | (1.5) | - | (0.8) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | 0.0 | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | 0.0 | - | - | - | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (1.00) | (0.96) | - | (0.91) | (0.82) | (0.65) | - | (0.67) | (0.83) | (1.01) | - | (0.24) | - | (0.04) | - | 0.01 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (1.5) | (1.0) | 0.4 | (0.8) | (0.8) | (0.6) | (0.5) | (0.7) | (0.8) | (1.0) | - | (1.4) | - | (0.4) | - | (0.2) | ||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 13.9 | 12.8 | 9.2 | 8.3 | 6.5 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (3.8) | (2.6) | (3.5) | (3.8) | (1.9) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.6 | 0.5 | 0.2 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (3.3) | (2.7) | (3.0) | (3.5) | (1.6) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (2.24) | (1.98) | (2.29) | (3.23) | (0.35) |
| EPS Diluted | (2.24) | (1.98) | (2.29) | (3.23) | - |
| Shares Basic | 1.5 | 1.3 | |||
| Supplementary Data | |||||
| EBITDA | (2.9) | (1.7) | (3.0) | (3.1) | (1.7) |
| EBIT | (3.8) | (2.6) | (3.5) | (3.8) | (1.9) |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.3 | 1.3 | 0.9 | 0.9 | 1.1 | 0.9 | 0.7 | 0.5 | 1.2 | 1.1 | - | 0.9 | - | 0.4 | - | 0.6 | - | - |
| Depreciation & Amortization | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | 0.4 | - | 0.0 | - | - |
| Amortization of Intangibles | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1.3 | 1.4 | 0.9 | 1.0 | 1.2 | 1.0 | 0.9 | 0.6 | 1.2 | 1.2 | - | 1.5 | - | 0.4 | - | 0.6 | - | - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| Interest Expense | 0.1 | 0.3 | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | - | 0.0 | - | 0.0 | - | 0.0 | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.5 | (0.1) | 0.3 | (0.2) | (0.1) | (0.1) | 0.7 | (0.0) | (0.1) | (0.1) | - | (0.0) | - | 0.4 | - | 0.3 | - | - |
| Pre-Tax Income | (1.2) | (1.4) | 0.5 | (1.2) | (1.1) | (0.9) | 0.0 | (0.9) | (1.0) | (1.1) | - | (1.5) | - | (0.4) | - | 0.0 | - | - |
| 0.0 |
| - |
| - |
| Net Income From Continuing Ops | (1.2) | (1.4) | 0.5 | (1.2) | (1.1) | (0.9) | 0.0 | (0.9) | (1.0) | (1.1) | (1.1) | (1.5) | (0.4) | (0.4) | (1.6) | 0.0 | 0.0 | (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.2) | (1.4) | 0.5 | (1.2) | (1.1) | (0.9) | 0.0 | (0.9) | (1.0) | (1.1) | (1.1) | (1.5) | (0.4) | (0.4) | (1.6) | 0.0 | 0.0 | (0.1) |
| Net Income Attributable To Parent | (1.2) | (1.4) | 0.5 | (1.2) | (1.1) | (0.9) | 0.0 | (0.9) | (1.0) | (1.1) | (1.1) | (1.5) | (0.4) | (0.4) | (1.6) | 0.0 | 0.0 | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.2) | (1.4) | 0.5 | (1.2) | (1.1) | (0.9) | 0.0 | (0.9) | (1.0) | (1.1) | (1.1) | (1.5) | (0.4) | (0.4) | (1.6) | 0.0 | 0.0 | (0.1) |
| - |
| - |
| EPS Diluted | (1.00) | (0.96) | - | (0.91) | (0.82) | (0.65) | - | (0.67) | (0.83) | (1.01) | - | (0.24) | - | - | - | - | - | - |
| Shares Basic | 1.5 | 1.5 | - | 1.3 | 1.3 | 1.3 | - | 1.3 | 1.2 | 1.1 | - | 9.7 | - | 9.5 | - | 3.2 | - | - |
| Shares Diluted | 1.5 | 1.5 | - | 1.3 | 1.3 | 1.3 | - | 1.3 | 1.2 | 1.1 | - | 9.7 | - | - | - | - | - | - |
| - |
| - |
| EBIT | (1.7) | (1.3) | 0.2 | (1.0) | (0.9) | (0.8) | (0.7) | (0.8) | (1.0) | (1.1) | - | (1.5) | - | (0.8) | - | (0.2) | - | - |
| - |
| - |
| - |
| - |
| General & Administrative | 4.4 | 3.8 | 3.4 | 2.9 | 2.0 |
| Depreciation & Amortization | 1.0 | 0.8 | 0.5 | 0.7 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 4.6 | 4.1 | 3.9 | 4.0 | 2.1 |
| - |
| - |
| - |
| Other Non-Operating Income | 0.5 | (0.1) | 0.5 | 0.3 | 0.2 |
| Pre-Tax Income | (3.3) | (2.6) | (3.0) | (3.5) | (1.6) |
| - |
| - |
| - |
| - |
| Net Income | (3.3) | (2.7) | (3.0) | (3.5) | (1.6) |
| Net Income Attributable To Parent | (3.3) | (2.7) | (3.0) | (3.5) | (1.6) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (3.3) | (2.7) | (3.0) | (3.5) | (1.6) |
| 1.3 |
| 1.1 |
| 4.7 |
| Shares Diluted | 1.5 | 1.3 | 1.3 | 1.1 | - |