| (in millions of USD, except per-share data) | 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 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 14.9 | 12.0 | 15.9 | 19.6 | 16.3 | 12.3 | 13.1 | 15.3 | 14.1 | 12.9 | 9.6 | 10.2 | 13.4 | 9.4 | 8.5 | 10.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 62.4 | 63.8 | 54.8 | 46.1 | 38.4 | 32.2 | 19.8 | 12.8 | 7.1 | 3.7 | 0.6 | 0.0 |
| Cost of Revenue | 49.9 | 52.1 | 45.4 | 29.6 | 25.3 | 19.3 | 11.7 | 7.4 | 4.4 | 2.5 | 0.4 | - |
| Gross Profit | 12.5 | 11.6 | 9.4 | 16.4 | 13.1 | 12.9 | 8.1 | 5.4 | 2.7 | 1.2 | 0.1 | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (18.2) | (22.0) | (39.0) | (15.8) | (14.4) | (8.1) | (5.9) | (2.5) | (7.5) | (6.9) | - | (0.0) |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | 2.2 | 3.0 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (22.8) | (27.4) | ||||||||||
| Per Share | ||||||||||||
| EPS Basic | (2.21) | (2.99) | (5.99) | (0.24) | - | - | - | - | - | - | - | - |
| EPS Diluted | (2.21) | (2.99) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | (17.2) | (21.1) | (38.2) | (14.8) | (13.4) | (7.5) | (5.5) | (2.2) | (7.2) | (6.7) | - | - |
| EBIT | (18.2) | (22.0) | ||||||||||
| 10.2 |
| 8.0 |
| 7.7 |
| 8.6 |
| 7.9 |
| 6.0 |
| 3.8 |
| 4.8 |
| 5.2 |
| 3.8 |
| 3.0 |
| 3.0 |
| 2.9 |
| 2.1 |
| 1.8 |
| 1.7 |
| 1.5 |
| 1.2 |
| 0.9 |
| 1.0 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.1 |
| Cost of Revenue | 11.2 | 11.8 | 11.9 | 14.9 | 13.4 | 15.8 | 10.1 | 10.1 | 9.3 | 8.3 | 6.3 | 6.5 | 8.6 | 8.3 | 5.1 | 6.0 | 6.0 | 5.0 | 4.8 | 5.0 | 4.5 | 3.9 | 2.1 | 2.8 | 3.0 | 2.0 | 1.7 | 1.9 | 1.8 | 1.2 | 1.2 | 1.1 | 1.0 | 0.9 | 0.6 | 0.6 | 0.4 | 0.2 | 0.1 | 0.1 |
| Gross Profit | 3.8 | 0.2 | 3.9 | 4.6 | 2.9 | (3.5) | 3.0 | 5.2 | 4.8 | 4.6 | 3.4 | 3.7 | 4.8 | 1.1 | 3.4 | 4.5 | 4.1 | 3.0 | 2.9 | 3.7 | 3.4 | 2.1 | 1.7 | 2.1 | 2.2 | 1.8 | 1.3 | 1.1 | 1.2 | 0.9 | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 0.4 | 0.2 | 0.0 | 0.1 | 0.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 4.6 | 4.2 | 4.9 | 7.1 | 6.3 | 2.0 | 7.6 | 10.1 | 7.2 | 4.2 | 4.1 | 4.4 | 3.7 | 3.0 | 4.1 | 4.8 | 4.5 | |||||||||||||||||||||||
| General & Administrative | 1.6 | 3.0 | 2.5 | 2.6 | 2.9 | 5.0 | 6.3 | 5.3 | 5.0 | 4.9 | 3.5 | 3.5 | 3.9 | 2.7 | 1.8 | 2.2 | 4.4 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 6.2 | 7.3 | 7.5 | 9.7 | 9.2 | 7.0 | 13.9 | 15.4 | 12.1 | 9.2 | 7.6 | 7.9 | 7.7 | 5.0 | 6.1 | 7.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (2.4) | (7.1) | (3.6) | (5.1) | (6.3) | (10.5) | (10.9) | (10.2) | (7.3) | (4.5) | (4.2) | (4.2) | (2.8) | (3.9) | (2.8) | (2.8) | (5.0) | (2.7) | (3.6) | (0.8) | (0.9) | (1.0) | (2.6) | (0.7) | (1.6) | (0.3) | (0.3) | (1.1) | (0.9) | (4.3) | (0.9) | (1.0) | (1.3) | - | (0.8) | (2.4) | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 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 | - |
| Interest Expense | 0.4 | 0.4 | 0.4 | 0.9 | 1.2 | 0.5 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.4) | (0.4) | (0.4) | (3.3) | (1.2) | (0.5) | 0.2 | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | (0.1) | (0.1) | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (2.8) | (7.5) | (4.0) | (8.4) | (7.5) | (11.0) | (10.7) | (10.4) | (7.4) | (4.7) | (4.4) | (4.4) | (3.0) | (4.0) | (2.9) | (2.9) | (5.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (2.8) | (7.5) | (4.0) | (8.4) | (7.5) | (11.0) | (10.7) | (10.4) | (7.4) | (4.7) | (4.4) | (4.4) | (3.0) | (4.0) | (2.9) | (2.9) | (5.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (2.8) | (7.5) | (4.0) | (8.4) | (7.5) | (11.0) | (10.7) | (10.4) | (7.4) | (4.7) | (4.4) | (4.4) | (3.0) | (4.0) | (2.9) | (2.9) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (2.8) | (7.5) | (4.0) | (8.4) | (7.5) | (11.0) | (10.7) | (10.4) | (7.4) | (4.7) | (4.4) | (4.4) | (3.0) | (4.0) | (2.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.28) | - | (0.03) | (0.06) | (0.96) | - | (0.10) | (0.11) | (0.08) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.28) | - | (0.03) | (0.06) | (0.96) | - | (0.10) | (0.11) | (0.08) | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 10.3 | - | 145.8 | 137.6 | 7.8 | - | 105.6 | 93.7 | 88.3 | - | 73.5 | 67.9 | 57.2 | - | 42.7 | 42.0 | 40.8 | - | ||||||||||||||||||||||
| Shares Diluted | 10.3 | - | 145.8 | 137.6 | 7.8 | - | 105.6 | 93.7 | 88.3 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (2.2) | (6.8) | (3.4) | (4.9) | (6.1) | (10.2) | (10.8) | (10.0) | (7.2) | (4.2) | (3.9) | (4.0) | (2.6) | (3.6) | (2.5) | (2.6) | (4.7) | (2.5) | (3.5) | (0.7) | (0.8) | (0.9) | (2.5) | (0.6) | (1.5) | (0.2) | (0.2) | (1.0) | (0.8) | (4.2) | (0.8) | (0.9) | (1.2) | - | (0.7) | (2.3) | - | - | - | - |
| EBIT | (2.4) | (7.1) | (3.6) | (5.1) | (6.3) | (10.5) | (10.9) | (10.2) | (7.3) | (4.5) | (4.2) | (4.2) | (2.8) | (3.9) | (2.8) | (2.8) | (5.0) | (2.7) | (3.6) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 20.9 | 22.7 | 26.8 | 16.4 | 16.4 | 13.0 | 7.2 | 4.4 | 2.9 | 1.4 | 0.5 | - |
| General & Administrative | 9.7 | 11.0 | 21.6 | 15.9 | 11.1 | 7.4 | 6.4 | 3.2 | 6.9 | 6.5 | 3.9 | - |
| Depreciation & Amortization | 1.0 | 0.9 | 0.8 | 1.0 | 1.0 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 30.7 | 33.7 | 48.4 | 32.3 | 27.5 | 21.0 | 14.1 | 8.0 | 10.1 | 8.1 | 4.4 | 0.0 |
| 0.9 |
| 0.6 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.1 |
| 0.0 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (4.6) | (5.4) | (0.6) | (0.6) | (0.4) | (0.6) | (0.8) | (0.9) | (0.8) | (0.2) | 0.1 | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - |
| (39.6) |
| (16.4) |
| (14.8) |
| (8.6) |
| (6.7) |
| (3.5) |
| (8.3) |
| (7.1) |
| (4.2) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (22.8) | (27.4) | (39.6) | (16.4) | (14.8) | (8.6) | (6.7) | (3.5) | (8.3) | (7.1) | (4.2) | (0.0) |
| Net Income Attributable To Parent | (22.8) | (27.4) | (39.6) | (16.4) | (14.8) | (8.6) | (6.7) | (3.5) | (8.3) | (7.1) | (4.2) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (22.8) | (27.4) | (39.6) | (16.4) | (14.8) | (8.6) | (6.7) | (3.5) | (8.3) | (7.1) | (4.2) | (0.0) |
| (5.99) |
| (0.24) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 10.3 | 9.2 | 6.6 | 69.5 | 43.0 | 31.9 | 20.6 | 15.6 | 3.8 | 2.2 | 80.2 | - |
| Shares Diluted | 10.3 | 9.2 | 6.6 | - | - | - | - | - | - | - | - | - |
| (39.0) |
| (15.8) |
| (14.4) |
| (8.1) |
| (5.9) |
| (2.5) |
| (7.5) |
| (6.9) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.7 |
| 3.1 |
| 3.1 |
| 2.2 |
| 1.5 |
| 1.8 |
| 1.7 |
| 1.3 |
| 1.0 |
| 1.1 |
| 1.1 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 2.3 |
| 2.7 |
| 1.3 |
| 1.1 |
| 0.8 |
| 2.7 |
| 0.9 |
| 2.1 |
| 0.7 |
| 0.6 |
| 1.1 |
| 0.8 |
| 4.3 |
| 0.7 |
| 0.7 |
| 1.2 |
| 1.5 |
| 0.6 |
| 2.3 |
| 2.1 |
| 1.0 |
| 2.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.1 |
| 5.7 |
| 6.5 |
| 4.5 |
| 4.3 |
| 3.1 |
| 4.3 |
| 2.8 |
| 3.9 |
| 2.1 |
| 1.6 |
| 2.2 |
| 2.0 |
| 5.2 |
| 1.5 |
| 1.6 |
| 1.8 |
| 1.9 |
| 1.0 |
| 2.7 |
| 2.4 |
| 1.2 |
| 2.5 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.4) |
| (0.1) |
| (0.4) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.0) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.1 |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| (3.8) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.7) |
| (1.1) |
| (1.8) |
| (0.7) |
| (0.5) |
| (1.3) |
| (1.0) |
| (4.6) |
| (1.1) |
| (1.0) |
| (1.6) |
| (1.7) |
| (0.8) |
| (2.3) |
| (2.4) |
| (1.2) |
| (2.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| (3.8) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.7) |
| (1.1) |
| (1.8) |
| (0.7) |
| (0.5) |
| (1.3) |
| (1.0) |
| (4.6) |
| (1.1) |
| (1.0) |
| (1.6) |
| (1.7) |
| (0.8) |
| (2.3) |
| (2.4) |
| (1.2) |
| (2.4) |
| (0.5) |
| (5.1) |
| (2.8) |
| (3.8) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.7) |
| (1.1) |
| (1.8) |
| (0.7) |
| (0.5) |
| (1.3) |
| (1.0) |
| (4.6) |
| (1.1) |
| (1.0) |
| (1.6) |
| (1.7) |
| (0.8) |
| (2.3) |
| (2.4) |
| (1.2) |
| (2.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| (5.1) |
| (2.8) |
| (3.8) |
| (0.9) |
| (1.1) |
| (1.2) |
| (2.7) |
| (1.1) |
| (1.8) |
| (0.7) |
| (0.5) |
| (1.3) |
| (1.0) |
| (4.6) |
| (1.1) |
| (1.0) |
| (1.6) |
| (1.7) |
| (0.8) |
| (2.3) |
| (2.4) |
| (1.2) |
| (2.4) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.8 |
| 31.1 |
| 27.7 |
| - |
| 21.5 |
| 19.8 |
| 18.0 |
| - |
| 15.6 |
| 15.4 |
| 14.7 |
| - |
| 3.0 |
| 2.9 |
| 2.6 |
| - |
| 2.4 |
| 107.7 |
| 94.0 |
| - |
| 77.7 |
| 77.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.9) |
| (1.0) |
| (2.6) |
| (0.7) |
| (1.6) |
| (0.3) |
| (0.3) |
| (1.1) |
| (0.9) |
| (4.3) |
| (0.9) |
| (1.0) |
| (1.3) |
| - |
| (0.8) |
| (2.4) |
| - |
| - |
| - |
| - |