| (in millions of USD, except per-share data) | 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 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 0.1 | 0.1 | 0.0 | - | - | - | - | (0.1) | 0.2 | 0.3 | 0.0 | 0.3 | 0.1 | 0.1 | 1.3 | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | - | - | 0.4 | 1.8 | 0.5 | 0.2 | 0.3 | - | 0.5 | - | - | - | - | 0.0 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | 0.7 | 0.2 | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | 0.3 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (0.2) | (1.2) | (2.4) | (3.7) | (10.0) | (0.6) | (1.9) | (4.0) | (0.4) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | (0.01) | (0.02) | (0.06) | (0.08) | (0.37) | - | - | - | - | - | - | - | - | 0.00 | 0.00 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| 0.2 |
| 0.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.2 | 0.4 | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 | 0.4 | 0.5 | 0.5 | 0.5 | 1.3 | 0.0 | 0.2 | 1.3 | 0.7 | 2.1 | 2.2 | 1.2 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | 0.1 | 0.5 | 1.4 | 0.4 | 0.4 | 1.5 | 1.0 | 2.5 | 2.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.2) | 0.0 | (0.0) | (0.1) | (0.1) | (0.4) | (0.5) | (0.6) | (0.3) | (1.0) | (0.4) | (0.2) | (1.4) | (0.9) | (1.2) | (2.5) | (2.7) | (3.4) | (1.5) | (0.2) | (0.1) | (0.2) | (0.1) | 0.2 | (0.6) | (0.4) | (1.1) | (1.0) | (1.0) | (0.9) | (1.0) | (0.3) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | 0.0 | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.8 | (1.6) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (3.4) | 0.1 | 0.0 | 0.0 | (3.0) | 0.0 | 0.2 | 0.3 | 0.4 | 6.1 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.6 | (1.5) | (0.0) | (0.1) | (0.2) | (0.5) | (0.5) | (4.0) | (0.2) | (1.0) | (0.3) | (3.2) | (1.4) | (0.8) | (0.8) | (2.1) | 3.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | (1.6) | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 0.6 | (1.5) | (0.0) | (0.1) | (0.2) | (2.0) | (0.5) | (4.1) | (0.2) | (1.0) | (0.3) | (3.2) | (1.4) | (0.8) | (0.8) | (2.1) | 3.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 0.6 | (1.5) | (0.0) | (0.1) | (0.2) | (2.0) | (0.5) | (4.1) | (0.2) | (1.0) | (0.3) | (3.1) | (1.3) | (0.6) | (1.2) | (1.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | (0.1) | (0.1) | (0.2) | 0.4 | (0.3) | (0.6) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 0.6 | (1.5) | (0.0) | (0.1) | (0.2) | (2.0) | (0.5) | (4.1) | (0.2) | (1.0) | (0.3) | (3.1) | (1.3) | (0.6) | (1.2) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.02) | (0.01) | - | 0.00 | (0.01) | (0.01) | - | (0.02) | (0.01) | (0.02) | - | - | - | (1.00) | - | - | - | 0.00 | - | - | - | (0.05) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.01) | (0.01) | (0.01) | - | (0.01) | (0.02) | (0.01) | - | 0.00 | (0.01) | (0.01) | - | (0.02) | (0.01) | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 138.0 | 138.0 | 134.2 | - | 125.1 | 118.2 | 112.2 | - | 108.6 | 97.4 | 94.2 | - | 78.1 | 78.0 | 75.6 | - | 70.3 | 57.8 | ||||||||||||||||||||||
| Shares Diluted | 138.0 | 138.0 | 134.2 | - | 125.1 | 118.2 | 112.2 | - | 108.6 | 97.4 | 94.2 | - | 78.1 | 78.0 | - | - | 74.4 | 69.8 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (0.2) | 0.0 | (0.0) | (0.1) | (0.1) | (0.4) | (0.5) | (0.6) | (0.3) | (1.0) | (0.4) | (0.2) | (1.4) | (0.9) | (1.2) | (2.5) | (2.7) | (3.4) | (1.5) | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.5 | 1.2 | 2.4 | 4.3 | 8.4 | 0.8 | 2.1 | 2.7 | 0.5 | 0.1 | 0.1 | - | 0.0 | 0.0 | 0.0 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 1.2 | 2.4 | 5.5 | 10.5 | 0.8 | 2.2 | 4.0 | 0.9 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| - |
| Interest Expense |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.9) | (0.1) | (3.3) | (2.5) | (13.6) | (3.5) | (3.0) | (0.0) | (0.0) | (0.0) | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops |
| (1.1) |
| (1.3) |
| (5.6) |
| (6.2) |
| (23.7) |
| (4.1) |
| (4.9) |
| (4.0) |
| (0.5) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| Net Income From Discontinued Ops | - | (1.6) | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.1) | (2.9) | (5.7) | (6.2) | (23.7) | (4.1) | (4.9) | (4.0) | (0.5) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) |
| Net Income Attributable To Parent | (1.1) | (2.9) | (5.7) | (6.2) | (22.7) | (4.0) | (4.6) | (4.0) | (0.5) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Minority Interest | - | - | (0.0) | 0.0 | (0.9) | (0.0) | (0.3) | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.1) | (2.9) | (5.7) | (6.2) | (22.7) | (4.0) | (4.6) | (4.0) | (0.5) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) |
| (0.01) |
| (0.02) |
| (0.06) |
| (0.08) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 138.0 | 120.7 | 99.0 | 77.5 | 61.1 | - | - | - | - | - | - | - | - | 4.5 | 3.0 |
| Shares Diluted | 138.0 | 120.7 | 99.0 | 77.5 | - | - | - | - | - | - | - | - | - | - | - |
| (0.2) |
| (1.2) |
| (2.4) |
| (3.7) |
| (10.0) |
| (0.6) |
| (1.9) |
| (4.0) |
| (0.4) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 1.5 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| (0.0) |
| 0.6 |
| 0.5 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 3.5 |
| 1.5 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.2) |
| 0.6 |
| 0.6 |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.9 |
| 1.0 |
| 0.8 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| (43.3) |
| (3.8) |
| 0.1 |
| 0.0 |
| 0.2 |
| (0.8) |
| (2.2) |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| (44.9) |
| (3.9) |
| (0.0) |
| (0.2) |
| 0.1 |
| (0.5) |
| (2.8) |
| (0.4) |
| (1.1) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (0.3) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| (44.9) |
| (3.9) |
| (0.0) |
| (0.2) |
| 0.1 |
| (0.5) |
| (2.8) |
| (0.4) |
| (1.1) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (0.3) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 4.0 |
| 19.9 |
| (44.9) |
| (3.9) |
| (0.0) |
| (0.2) |
| 0.1 |
| (0.2) |
| (2.8) |
| (0.4) |
| (1.1) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (0.3) |
| (0.1) |
| (0.0) |
| (0.0) |
| (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 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| 4.0 |
| 19.9 |
| (44.9) |
| (3.9) |
| (0.0) |
| (0.2) |
| 0.1 |
| (0.2) |
| (2.8) |
| (0.4) |
| (1.1) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (0.3) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (1.00) |
| - |
| - |
| - |
| 0.00 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.7 |
| - |
| 34.9 |
| - |
| 23.8 |
| - |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.7 |
| - |
| 34.9 |
| - |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |
| 0.2 |
| (0.6) |
| (0.4) |
| (1.1) |
| (1.0) |
| (1.0) |
| (0.9) |
| (1.0) |
| (0.3) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |