| (in millions of USD, except per-share data) | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 1.6 | 12.5 | 4.9 | 14.1 |
| Cost of Revenue | 1.1 | 11.7 | 4.2 | 11.8 |
| Gross Profit | 0.5 | 0.8 | 0.7 | 2.4 |
| Operating Expenses | ||||
| Research & Development | 2.3 | 1.6 | 0.6 | 3.5 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 0.3 | 0.3 | 0.4 | |
| Operating Income | ||||
| Operating Income | (7.7) | (1.0) | (2.1) | (7.7) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.1 | 0.2 | 0.3 | 0.3 |
| Income From Equity Investments | (3.2) | (3.7) | (3.0) | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | 0.0 | 0.4 | 0.1 |
| Net Income From Continuing Ops | (10.4) | (5.1) | (6.0) | 4.1 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.79) | (1.98) | (0.22) | 0.34 |
| EPS Diluted | (0.79) | (1.98) | (0.22) | 0.34 |
| Shares Basic | 17.4 | 17.3 | 17.3 | 17.2 |
| Supplementary Data | ||||
| EBITDA | (7.5) | (0.8) | (1.9) | (7.6) |
| EBIT | (7.7) | (1.0) | (2.1) | (7.7) |
| (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 | 33.1 | 23.3 | 40.7 | 68.2 | 305.7 | 312.4 | 252.5 | 305.3 | 270.3 | 564.4 | 483.8 | 621.2 | 130.6 | 164.0 | 155.6 | 36.8 | - |
| Cost of Revenue | 28.8 | 20.6 | 37.9 | 67.8 | 269.5 | 264.3 | 213.0 | 237.1 | 323.0 | 296.5 | 293.1 | 213.6 | 289.3 | 358.2 | 263.9 | 84.7 | - |
| Gross Profit | 4.3 | 2.7 | 2.8 | 0.4 | 36.2 | 48.2 | 39.5 | 68.3 | (52.7) | 267.8 | 190.7 | 407.6 | (158.7) | (194.2) | (108.3) | (48.0) | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 8.0 | 5.8 | 9.5 | 12.8 | 23.5 | 25.2 | 21.0 | 25.2 | 30.6 | 50.1 | 55.5 | 52.8 | 76.6 | 91.1 | 73.2 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (18.6) | (14.2) | (37.7) | (45.6) | (50.3) | (30.5) | (22.0) | (21.4) | (52.7) | (66.7) | (125.9) | (110.3) | (158.7) | (194.2) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.6 | 0.1 | 0.5 | 0.3 | 1.4 | (8.1) | 1.4 | 2.0 | 2.1 | (4.4) | 4.0 | 0.7 | (0.6) | 0.9 | 1.7 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (2.66) | (3.56) | (1.26) | (2.90) | (1.91) | 0.09 | (0.05) | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (17.8) | (13.5) | (35.5) | (39.8) | (38.5) | (16.5) | (8.0) | (5.1) | (36.2) | (51.9) | (110.6) | (96.6) | (140.0) | (177.9) | (96.9) | (44.6) | |
| 1.0 |
| General & Administrative | 4.1 | 4.1 | 3.4 | 5.7 |
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 6.9 | 6.2 | 4.5 | 10.2 |
| (1.1) |
| Other Non-Operating Income | - | - | - | - |
| Pre-Tax Income | (10.4) | (5.0) | (5.5) | 4.2 |
| - |
| Net Income | (13.7) | (34.3) | (3.9) | 5.8 |
| Net Income Attributable To Parent | (13.7) | (34.3) | (3.9) | 5.8 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (13.7) | (34.3) | (3.9) | 5.8 |
| Shares Diluted | 17.4 | 17.3 | 17.3 | 17.5 |
| 24.6 |
| 26.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 1.9 | 1.5 | 2.7 | 5.8 | 15.1 | 13.5 | 11.5 | 16.4 | 15.9 | 15.8 | 18.2 | 17.5 | 25.5 | 28.7 | 30.1 | 14.0 | - |
| General & Administrative | 17.4 | 14.0 | 20.7 | 25.1 | 37.0 | 36.3 | 26.6 | 41.3 | 51.1 | 47.4 | 44.8 | 35.2 | 40.3 | 46.5 | 44.8 | 15.0 | - |
| Depreciation & Amortization | 0.8 | 0.7 | 2.2 | 5.8 | 11.8 | 14.0 | 14.0 | 16.3 | 16.5 | 14.7 | 15.3 | 13.7 | 18.7 | 16.3 | 11.4 | 3.4 | - |
| Amortization of Intangibles | - | - | 1.2 | 0.9 | 1.1 | 1.6 | 1.7 | 2.9 | 3.4 | 3.5 | 3.1 | 3.0 | 4.6 | 4.0 | 3.3 | 0.6 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 27.8 | 13.5 | 17.8 | 19.5 | 356.0 | 343.0 | 274.5 | 326.7 | 323.0 | 296.5 | - | - | - | - | - | - | - |
| (108.3) |
| (48.0) |
| - |
| - |
| Interest Expense | 0.9 | 0.6 | 1.1 | 3.0 | 3.4 | 4.9 | 8.0 | 7.3 | 9.1 | 14.5 | 10.8 | 5.5 | 5.8 | 4.8 | 5.4 | 3.3 | - |
| Income From Equity Investments | (11.0) | (15.8) | (6.7) | 0.0 | 0.9 | 33.7 | 24.0 | 26.7 | 22.7 | 12.5 | 5.8 | 17.6 | 15.9 | 13.4 | 16.2 | 8.6 | - |
| Other Non-Operating Income | - | - | - | 0.0 | 0.9 | 1.1 | 0.0 | 4.1 | 0.5 | 1.4 | - | (5.3) | (5.0) | (3.8) | (4.9) | (5.8) | (1.1) |
| Pre-Tax Income | (16.7) | (29.4) | (30.8) | (48.1) | (31.3) | 5.5 | (5.9) | 2.1 | (38.7) | (67.3) | (96.7) | (98.4) | (148.6) | (184.5) | (97.0) | (41.7) | (19.0) |
| 0.4 |
| 8.4 |
| Net Income From Continuing Ops | (17.3) | (29.6) | (31.3) | (48.4) | (32.7) | 13.7 | (7.4) | 0.2 | (40.8) | (62.9) | (100.7) | (99.2) | (148.0) | (185.4) | (98.8) | (42.1) | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (46.1) | (61.6) | (21.8) | (49.7) | (32.7) | 13.7 | (7.4) | 0.0 | (31.5) | (10.0) | (97.6) | (99.2) | (148.0) | (185.4) | (98.8) | (42.1) | - |
| Net Income Attributable To Parent | (46.1) | (61.6) | (21.8) | (49.7) | (32.7) | 13.7 | (7.4) | 0.0 | (31.5) | (10.0) | (97.6) | (99.2) | (148.0) | (185.4) | (98.8) | (42.1) | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (46.1) | (61.6) | (21.8) | (49.7) | (32.7) | 13.7 | (7.4) | 0.0 | (31.5) | (10.0) | (97.6) | (99.2) | (148.0) | (185.4) | (98.8) | (42.1) | - |
| - |
| EPS Diluted | (2.66) | (3.56) | (1.26) | (2.90) | (1.91) | 0.08 | (0.05) | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 17.4 | 17.3 | 17.2 | 17.2 | 17.1 | 160.2 | 137.1 | 134.2 | - | 119.6 | 91.0 | 64.1 | - | - | - | - | - |
| Shares Diluted | 17.4 | 17.3 | 17.2 | 17.2 | 17.1 | 162.1 | 137.1 | 144.1 | - | - | - | - | - | - | - | - | - |
| - |
| EBIT | (18.6) | (14.2) | (37.7) | (45.6) | (50.3) | (30.5) | (22.0) | (21.4) | (52.7) | (66.7) | (125.9) | (110.3) | (158.7) | (194.2) | (108.3) | (48.0) | - |