| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (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 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 4.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | 10.0 | 9.0 | 2.7 | 3.7 | 8.1 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 1.5 | 1.1 | 1.2 | 2.9 | 1.1 | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | (11.2) | (6.3) | (36.0) | - | - | - | - | (19.9) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.24) | (0.32) | (0.22) | (0.15) | (0.25) | (0.49) | (1.58) | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | (6.2) | (35.9) | - | - | - | - | (19.4) | (19.0) | (10.5) | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 0.6 | 0.3 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.0 | 1.2 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 3.5 | 3.5 | 3.5 | 3.1 | 2.3 | 2.5 | 2.4 | 2.5 | 2.6 | 2.2 | 2.5 | 2.7 | 2.4 | 2.4 | 2.6 | 2.6 | 2.2 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | (5.8) | (0.3) | - | 0.1 | (0.4) | (1.0) | 0.1 | 1.3 | 0.2 | 0.4 | 0.6 | 1.2 | (0.3) | 0.1 | 0.0 | |||||||||||||||||||||||
| Total Operating Expenses | 4.6 | 4.2 | 4.1 | 3.6 | 2.6 | 2.9 | 2.8 | 2.8 | 3.0 | 2.6 | 3.7 | 4.0 | 3.0 | 2.9 | 3.2 | 3.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.1) | (3.3) | (2.5) | (3.3) | 0.4 | (1.2) | (2.9) | (2.6) | - | - | (20.7) | 3.5 | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.1) | (6.7) | (5.8) | (0.3) | (0.0) | 0.1 | (0.4) | (1.0) | 0.1 | 4.4 | 0.2 | 0.4 | 0.6 | 1.2 | (0.3) | 0.1 | 0.0 | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (4.7) | (10.9) | (9.8) | (3.9) | (2.7) | (2.8) | (3.1) | (3.8) | (2.9) | 1.8 | (3.5) | (3.6) | (2.4) | (1.7) | (3.5) | (3.2) | (2.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (4.7) | (10.9) | (9.8) | (3.9) | (2.7) | (2.8) | (3.1) | (3.8) | (2.9) | 1.8 | (3.5) | (3.6) | (2.4) | (1.7) | (3.5) | (3.2) | (2.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (4.7) | (10.9) | (9.8) | (3.9) | (2.7) | (2.8) | (3.1) | (3.8) | (2.9) | 1.8 | (3.5) | (3.6) | (2.4) | (1.7) | (3.5) | (3.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (4.7) | (10.9) | (9.8) | (3.9) | (2.7) | (2.8) | (3.1) | (3.8) | (2.9) | 1.8 | (3.5) | (3.6) | (2.4) | (1.7) | (3.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.04) | - | (0.12) | (0.05) | (0.04) | - | (0.05) | (0.07) | (0.05) | - | (0.07) | (0.07) | (0.05) | - | (0.07) | (0.07) | (0.08) | - | (0.13) | (0.11) | (0.19) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.04) | - | (0.12) | (0.05) | (0.04) | - | (0.05) | (0.07) | (0.05) | - | (0.07) | (0.07) | (0.05) | - | (0.07) | (0.07) | (0.08) | - | ||||||||||||||||||||||
| Shares Basic | 122.6 | - | 85.4 | 76.0 | 67.9 | - | 58.4 | 57.4 | 56.1 | - | 53.0 | 51.1 | 49.4 | - | 47.5 | 47.1 | 36.8 | - | ||||||||||||||||||||||
| Shares Diluted | 122.6 | - | 85.4 | 76.0 | 67.9 | - | 58.4 | 57.4 | 56.1 | - | 53.0 | 51.1 | 49.4 | - | 47.5 | 47.1 | 36.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.5) | (3.3) | 0.4 | (1.2) | (2.9) | (2.6) | - | - | (20.7) | 3.5 | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| (3.4) |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 13.6 | 12.4 | 10.0 | 9.8 | 9.9 | 8.9 | 5.7 | 4.5 | 7.0 | 6.6 | 7.7 | 7.5 | 9.1 | 9.7 | 10.4 | 8.4 | 8.3 | 6.6 |
| Depreciation & Amortization | 0.8 | 0.7 | 0.2 | 0.2 | 0.1 | 0.0 | - | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.4 | 0.6 | 0.7 | 0.9 | 1.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | (12.8) | (1.2) | 2.4 | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 16.5 | 14.5 | 11.5 | 13.3 | 12.1 | 18.2 | 11.2 | 6.3 | 36.0 | 24.8 | 13.3 | 16.8 | 13.6 | 19.9 | 10.6 | 8.5 | 8.4 | 6.8 |
| (19.6) |
| (11.2) |
| (12.1) |
| (10.2) |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | 2.8 | 2.6 | 2.4 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (12.8) | (12.8) | (1.2) | 5.5 | 1.0 | 2.1 | (2.7) | 0.3 | 0.4 | 5.5 | (6.3) | 1.6 | 2.9 | (0.4) | 0.3 | 0.2 | 0.3 | 0.1 |
| Pre-Tax Income | - | (27.3) | (12.7) | (7.8) | (11.1) | (16.1) | (13.9) | (6.0) | (35.7) | (19.3) | (19.6) | (15.1) | (10.7) | (20.3) | (19.4) | (11.1) | (11.8) | - |
| - |
| - |
| Net Income From Continuing Ops | (29.3) | (27.3) | (12.7) | (7.8) | (11.1) | (16.1) | (23.6) | (10.6) | (35.7) | (19.3) | (19.6) | (15.1) | (10.7) | (20.3) | - | - | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (29.3) | (27.3) | (12.7) | (7.8) | (11.1) | (16.1) | (23.6) | (10.6) | (35.7) | (19.3) | (19.6) | (15.1) | (10.7) | (20.3) | - | - | - | - |
| Net Income Attributable To Parent | (29.3) | (27.3) | (12.7) | (7.8) | (11.1) | (16.1) | (23.6) | (10.6) | (35.7) | (19.3) | (19.6) | (15.1) | (10.7) | (20.3) | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (29.3) | (27.3) | (12.7) | (7.8) | (11.1) | (16.1) | (23.6) | (10.6) | (35.7) | (19.3) | (19.6) | (15.1) | (10.7) | (20.3) | (19.4) | (11.1) | (11.8) | (10.1) |
| - |
| - |
| EPS Diluted | (0.24) | (0.32) | (0.22) | (0.15) | (0.25) | (0.49) | (1.58) | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 122.6 | 86.0 | 58.5 | 52.0 | 44.9 | 32.7 | 8.8 | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 122.6 | 86.0 | 58.5 | 52.0 | 44.9 | 32.7 | 8.8 | - | - | - | - | - | - | - | - | - | - | - |
| (11.2) |
| (8.9) |
| EBIT | - | - | - | - | - | - | (11.2) | (6.3) | (36.0) | - | - | - | - | (19.9) | (19.6) | (11.2) | (12.1) | (10.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.2 |
| 2.2 |
| 2.1 |
| 1.6 |
| 1.5 |
| 1.2 |
| 1.4 |
| 0.1 |
| 1.0 |
| 1.7 |
| 1.7 |
| 1.4 |
| 1.7 |
| 2.1 |
| 1.8 |
| 5.0 |
| 1.7 |
| 1.6 |
| (1.7) |
| 1.6 |
| 1.9 |
| 2.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.8 |
| 5.1 |
| 4.7 |
| 5.6 |
| 4.3 |
| 3.3 |
| 1.4 |
| 2.2 |
| (0.4) |
| 1.2 |
| 2.9 |
| 2.6 |
| 8.9 |
| 2.9 |
| 20.7 |
| 3.5 |
| 27.6 |
| 3.2 |
| (3.3) |
| (2.6) |
| 3.3 |
| 3.1 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.5 |
| 1.2 |
| 0.2 |
| (2.7) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.7 |
| 0.0 |
| 0.2 |
| (0.6) |
| 0.2 |
| (0.2) |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.7 |
| 4.5 |
| (3.7) |
| (0.6) |
| (0.8) |
| (2.7) |
| (4.6) |
| (3.5) |
| (5.4) |
| (7.0) |
| (3.4) |
| (1.4) |
| (2.2) |
| 1.1 |
| (1.2) |
| (2.8) |
| (3.2) |
| (56.4) |
| (3.1) |
| 20.5 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| (4.6) |
| (3.5) |
| (5.4) |
| (8.1) |
| (9.8) |
| (2.5) |
| (3.3) |
| (2.8) |
| (1.8) |
| (2.8) |
| (3.2) |
| (8.7) |
| (3.1) |
| (20.5) |
| (3.4) |
| (15.5) |
| (3.0) |
| (2.6) |
| 1.8 |
| (7.0) |
| (3.7) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| (4.6) |
| (3.5) |
| (5.4) |
| (8.1) |
| (9.8) |
| (2.5) |
| (3.3) |
| (2.8) |
| (1.8) |
| (2.8) |
| (3.2) |
| (8.7) |
| (3.1) |
| (20.5) |
| (3.4) |
| (15.5) |
| (3.0) |
| (2.6) |
| 1.8 |
| (7.0) |
| (3.7) |
| (4.6) |
| (2.8) |
| (2.7) |
| (4.6) |
| (3.5) |
| (5.4) |
| (8.1) |
| (9.8) |
| (2.5) |
| (3.3) |
| (2.8) |
| (1.8) |
| (2.8) |
| (3.2) |
| (8.7) |
| (3.1) |
| (20.5) |
| (3.4) |
| (15.5) |
| (3.0) |
| (2.6) |
| 1.8 |
| (7.0) |
| (3.7) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.2) |
| (2.8) |
| (2.7) |
| (4.6) |
| (3.5) |
| (5.4) |
| (8.1) |
| (9.8) |
| (2.5) |
| (3.3) |
| (2.8) |
| (1.8) |
| (2.8) |
| (3.2) |
| (8.7) |
| (3.1) |
| (20.5) |
| (3.4) |
| (15.5) |
| (3.0) |
| (2.6) |
| 1.8 |
| (7.0) |
| (3.7) |
| (4.6) |
| (0.13) |
| (0.11) |
| (0.19) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| 32.4 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.3 |
| 32.4 |
| 28.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (3.3) |
| (2.5) |
| (3.3) |
| 0.4 |
| (1.2) |
| (2.9) |
| (2.6) |
| - |
| - |
| (20.7) |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |