| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 0.9 | 0.7 | 0.5 | 1.1 | 0.7 | 0.7 | 0.5 | 1.0 | 1.1 |
| Cost of Revenue | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.3 |
| Gross Profit | 0.5 | 0.5 | 0.4 | 0.9 | 0.6 | 0.6 | 0.4 | 0.9 | 0.8 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (2.8) | (5.4) | (1.9) | (1.4) | (4.8) | (1.1) | (0.9) | (0.4) | (0.4) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | - | - | - | - | (0.0) | - | - |
| Net Income From Continuing Ops | (2.9) | (9.9) | (2.0) | (2.8) | |||||
| Per Share | |||||||||
| EPS Basic | (0.73) | - | (0.10) | (0.13) | (2.68) | - | (0.04) | (0.02) | (0.02) |
| EPS Diluted | (0.73) | - | (0.10) | (0.13) | (2.68) | ||||
| Supplementary Data | |||||||||
| EBITDA | (2.8) | (5.2) | (1.8) | (1.2) | (4.6) | (0.9) | (0.9) | (0.4) | (0.4) |
| EBIT | (2.8) | (5.4) | (1.9) | (1.4) | (4.8) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 3.2 | 3.1 | 3.4 | 3.7 |
| Cost of Revenue | 0.8 | 0.7 | 0.7 | 0.6 |
| Gross Profit | 2.4 | 2.4 | 2.8 | 3.2 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (11.5) | (13.4) | (2.7) | (1.6) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 0.2 | 0.2 | 0.2 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | 0.0 |
| Net Income From Continuing Ops | (17.6) | (19.5) | (3.0) | (1.7) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (4.42) | (8.58) | (1.78) | (0.07) |
| EPS Diluted | (4.42) | (8.58) | (1.78) | (0.07) |
| Shares Basic | 4.0 | 2.3 | 1.7 | 25.0 |
| Supplementary Data | ||||
| EBITDA | (11.1) | (12.8) | (2.5) | (1.6) |
| EBIT | (11.5) | (13.4) | (2.7) | (1.6) |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.4 | 5.8 | 2.2 | 2.2 | 5.2 | 1.5 | 1.3 | 1.2 | 1.2 |
| Depreciation & Amortization | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | 0.1 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.4 | 5.9 | 2.3 | 2.3 | 5.3 | 1.8 | 1.3 | 1.3 | 1.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | (0.3) | (0.0) | (1.3) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) |
| Pre-Tax Income | (2.9) | (9.9) | (2.0) | (2.8) | (4.8) | (1.2) | (1.0) | (0.4) | (0.4) |
| (4.8) |
| (1.2) |
| (1.0) |
| (0.4) |
| (0.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (2.9) | (9.9) | (2.0) | (2.8) | (4.8) | (1.2) | (1.0) | (0.4) | (0.4) |
| Net Income Attributable To Parent | (2.9) | (9.9) | (2.0) | (2.8) | (4.8) | (1.2) | (1.0) | (0.4) | (0.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.9) | (9.9) | (2.0) | (2.8) | (4.8) | (1.2) | (1.0) | (0.4) | (0.4) |
| - |
| (0.04) |
| (0.02) |
| (0.02) |
| Shares Basic | 4.0 | - | 20.6 | 21.4 | 1.8 | - | 25.0 | 25.0 | 25.0 |
| Shares Diluted | 4.0 | - | 20.6 | 21.4 | 1.8 | - | 25.0 | 25.0 | 25.0 |
| (1.1) |
| (0.9) |
| (0.4) |
| (0.4) |
| - |
| General & Administrative | 13.5 | 15.3 | 5.3 | 4.7 |
| Depreciation & Amortization | 0.5 | 0.6 | 0.2 | 0.1 |
| Amortization of Intangibles | - | 0.5 | 0.1 | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 13.9 | 15.9 | 5.6 | 4.8 |
| - |
| Other Non-Operating Income | (1.6) | (1.6) | (0.0) | 0.0 |
| Pre-Tax Income | (17.6) | (19.5) | (3.0) | (1.7) |
| - |
| Net Income | (17.6) | (19.5) | (3.0) | (1.7) |
| Net Income Attributable To Parent | (17.6) | (19.5) | (3.0) | (1.7) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (17.6) | (19.5) | (3.0) | (1.7) |
| Shares Diluted | 4.0 | 2.3 | 1.7 | 25.0 |