| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||
| Revenues | 5.6 | 5.0 | 4.7 | 4.6 | 4.7 | 5.1 | 4.6 | 5.2 | 4.4 | 5.4 | 5.7 | 6.1 | 6.2 | 6.1 | 7.9 | 8.6 | ||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 20.0 | 19.2 | 19.5 | 24.2 | 35.4 | 44.5 | 41.9 | 23.7 | 0.5 | 4.5 | 2.0 |
| Cost of Revenue | 8.1 | 7.2 | 7.5 | 9.2 | 13.1 | 14.5 | 15.5 | 9.1 | 0.1 | 1.4 | 1.6 |
| Gross Profit | 11.9 | 12.0 | 12.0 | 15.0 | 22.3 | 30.0 | 26.4 | 14.5 | 0.4 | 3.1 | 0.4 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (2.7) | (2.2) | (3.3) | (22.5) | (78.3) | (19.6) | (17.6) | (14.8) | (1.8) | (1.4) | (3.9) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.9) | 1.3 | (2.4) | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (2.7) | (2.0) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.30) | (1.09) | (14.29) | (13.32) | (55.80) | (0.47) | 0.28 | (2.82) | (0.05) | - | - |
| EPS Diluted | - | (1.09) | (14.29) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | (1.8) | (2.9) | (22.1) | (77.3) | (18.6) | (16.9) | (14.5) | (1.6) | (1.3) | (3.8) |
| EBIT | (2.7) | (2.2) | (3.3) | ||||||||
| 9.6 |
| 9.3 |
| 9.8 |
| 10.6 |
| 11.8 |
| 12.3 |
| 11.7 |
| 10.6 |
| 9.4 |
| 10.1 |
| 9.5 |
| 8.0 |
| 5.6 |
| 0.5 |
| (6.5) |
| 3.2 |
| 3.1 |
| 0.7 |
| 1.1 |
| 1.8 |
| 1.4 |
| 0.2 |
| Cost of Revenue | 2.4 | 2.0 | 1.9 | 1.8 | 1.8 | 1.7 | 2.1 | 1.8 | 1.8 | 1.8 | 2.2 | 2.3 | 2.2 | 2.5 | 2.9 | 2.7 | 3.2 | 4.3 | 4.1 | 3.4 | 3.6 | 3.4 | 5.3 | 3.7 | 2.7 | 3.7 | 4.1 | 2.9 | 1.9 | 0.2 | (1.8) | 1.1 | 0.5 | 0.2 | 0.5 | 0.3 | 0.4 | 0.2 |
| Gross Profit | 3.3 | 3.0 | 2.8 | 2.8 | 3.0 | 3.4 | 2.5 | 3.4 | 2.6 | 3.6 | 3.5 | 3.8 | 4.0 | 3.6 | 5.0 | 5.9 | 6.4 | 5.0 | 5.7 | 7.2 | 8.2 | 8.9 | 6.4 | 6.9 | 6.7 | 6.4 | 5.4 | 5.1 | 3.7 | 0.3 | (4.8) | 2.1 | 2.6 | 0.5 | 0.5 | 1.5 | 1.0 | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.1 | - | - | 0.1 | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | 0.1 | 0.2 | ||||||||||||||||||||||
| Amortization of Intangibles | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | 0.3 | - | 0.3 | - | |||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Income | (0.8) | (0.3) | (0.7) | (0.9) | (0.5) | (0.1) | (0.3) | (0.4) | (1.6) | (1.1) | (15.2) | (1.8) | (1.4) | (4.0) | (15.0) | (33.1) | (5.0) | (25.1) | (7.0) | (6.7) | (4.2) | (1.8) | (4.5) | (1.3) | (5.6) | (6.1) | (5.2) | (6.5) | (2.0) | (1.1) | (2.7) | 0.6 | 1.6 | (1.3) | (0.3) | (0.2) | (0.2) | (0.7) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | 0.0 | 0.0 | - | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | |||||||||||||||||||||
| Pre-Tax Income | (0.8) | (0.3) | (0.7) | (0.9) | (0.5) | 0.0 | (0.2) | 0.5 | (3.0) | (1.0) | (15.9) | (1.8) | (1.3) | (4.0) | (14.6) | (31.6) | ||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | 0.1 | (0.5) | 0.3 | 3.6 | 0.0 | 0.0 | (2.2) | (0.1) | (1.1) | (1.1) | (0.1) | (0.0) | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | 0.1 | 0.0 |
| Net Income From Continuing Ops | (0.8) | (0.3) | (0.7) | (0.9) | (0.5) | 0.0 | (0.2) | 0.5 | (3.0) | (1.0) | (15.9) | (1.8) | (1.3) | (4.0) | (14.6) | (31.6) | (4.7) | |||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income | (0.8) | (0.3) | (0.7) | (0.9) | (0.5) | 0.0 | (0.2) | 0.5 | (3.0) | (1.0) | (15.9) | (1.8) | (1.3) | (4.0) | (14.6) | (31.6) | (4.7) | |||||||||||||||||||||
| Net Income Attributable To Parent | (0.8) | (0.3) | (0.7) | (0.9) | (0.5) | 0.0 | (0.2) | 0.5 | (3.0) | (1.0) | (15.9) | (1.8) | (1.3) | (4.0) | (14.6) | (31.6) | ||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Less: Preferred Dividends | 0.1 | 0.0 | 0.0 | 0.3 | 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 | |||||||||||||||||||||
| Net Income To Common Shareholders | (0.9) | (0.3) | (0.7) | (1.2) | (1.5) | (1.0) | (1.2) | (0.5) | (4.0) | (2.0) | (16.9) | (2.8) | (2.3) | (5.0) | (15.6) | |||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.08) | (0.04) | - | (0.21) | (1.90) | (1.73) | - | (8.93) | (10.84) | (0.67) | - | (1.16) | (1.74) | (3.70) | - | (24.81) | (4.32) | (0.35) | - | 0.02 | (0.24) | (0.18) | - | (0.18) | 0.41 | 0.46 | - | (1.19) | (3.13) | (0.21) | - | 0.03 | 0.17 | - | - | (0.04) | (0.13) | - |
| EPS Diluted | - | - | - | - | - | - | - | (0.15) | (1.35) | - | - | (1.16) | (1.74) | (0.08) | - | (24.81) | (4.32) | (0.35) | ||||||||||||||||||||
| Shares Basic | 10.4 | 9.0 | - | 5.8 | 0.8 | 0.6 | - | 0.4 | 0.4 | 3.0 | - | 2.4 | 1.3 | 1.3 | - | 1.3 | 1.3 | 57.8 | ||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | 3.0 | - | - | 2.4 | 1.3 | 60.4 | - | 1.3 | 1.3 | 57.8 | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| EBITDA | (0.8) | (0.2) | - | - | (0.4) | 0.0 | - | - | - | (1.0) | - | - | - | (3.9) | (14.9) | (33.0) | (4.7) | (24.8) | (6.7) | (6.4) | (3.9) | (1.5) | (4.3) | (1.1) | (5.4) | (6.0) | (5.1) | (6.4) | (2.0) | (1.0) | (2.6) | 0.6 | 1.6 | (1.2) | (0.2) | (0.2) | (0.2) | (0.7) |
| EBIT | (0.8) | (0.3) | (0.7) | (0.9) | (0.5) | (0.1) | (0.3) | (0.4) | (1.6) | (1.1) | (15.2) | (1.8) | (1.4) | (4.0) | (15.0) | (33.1) | (5.0) | (25.1) | (7.0) | |||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 0.4 | 0.5 | 0.4 | 0.9 | 1.0 | 0.7 | 0.3 | 0.2 | 0.1 | 0.0 |
| Amortization of Intangibles | - | 0.8 | 0.7 | 1.4 | 0.9 | 0.0 | 1.2 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | 49.6 | 44.0 | 29.3 | 2.2 | 3.4 | 4.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.5 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | 0.0 | 0.2 | 0.0 | - | - | - | - | - |
| Pre-Tax Income | (2.7) | (2.0) | (3.7) | (22.9) | (70.1) | (24.3) | 11.3 | (47.8) | (1.8) | - | - |
| (3.7) |
| (22.9) |
| (70.1) |
| (23.4) |
| 12.7 |
| (45.4) |
| 0.5 |
| 0.4 |
| (0.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | 0.0 | (0.0) | (5.9) | 1.9 | - | - |
| Net Income | (2.7) | (2.0) | (3.7) | (22.9) | (70.1) | (23.4) | 12.6 | (51.4) | 0.1 | (1.4) | (3.9) |
| Net Income Attributable To Parent | (2.7) | (2.0) | (3.7) | (22.9) | (70.1) | (23.4) | 12.6 | (51.4) | 0.1 | (1.4) | (3.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.5 | 2.3 | 4.0 | 4.0 | 4.0 | 2.6 | 0.4 | 0.0 | - | - | - |
| Net Income To Common Shareholders | (3.1) | (4.4) | (7.7) | (26.9) | (74.1) | (25.9) | 12.2 | (50.4) | (0.4) | (1.7) | (3.4) |
| (13.32) |
| (55.80) |
| (0.47) |
| 0.28 |
| 0.00 |
| 0.00 |
| - |
| - |
| Shares Basic | 10.4 | 4.0 | 0.5 | 2.0 | 1.3 | 54.9 | 44.1 | 17.9 | 7.7 | - | - |
| Shares Diluted | - | 4.0 | 0.5 | 2.0 | 1.3 | 54.9 | 45.2 | 17.9 | 7.7 | - | - |
| (22.5) |
| (78.3) |
| (19.6) |
| (17.6) |
| (14.8) |
| (1.8) |
| (1.4) |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| 12.0 |
| 12.8 |
| 13.9 |
| 12.3 |
| 10.7 |
| 10.9 |
| 8.2 |
| 12.3 |
| 12.6 |
| 10.6 |
| 11.5 |
| 5.7 |
| 1.4 |
| (1.9) |
| 1.5 |
| 0.9 |
| 1.7 |
| 0.8 |
| 0.9 |
| 1.1 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.2 |
| 0.1 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.7) |
| (19.2) |
| (3.2) |
| 1.6 |
| (13.0) |
| (9.7) |
| (5.4) |
| (8.9) |
| 14.9 |
| 10.7 |
| 14.2 |
| (28.0) |
| (32.9) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.2) |
| (3.0) |
| 1.5 |
| (12.5) |
| (9.4) |
| (6.3) |
| (8.9) |
| 14.9 |
| 13.0 |
| (47.1) |
| 1.5 |
| 0.1 |
| 0.1 |
| 0.9 |
| (0.4) |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| (0.1) |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| (2.4) |
| (2.3) |
| 0.0 |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.2) |
| (3.0) |
| 1.5 |
| (12.5) |
| (9.4) |
| (6.3) |
| (9.0) |
| 14.9 |
| 12.9 |
| 11.9 |
| (29.2) |
| (31.9) |
| (2.2) |
| (0.9) |
| 0.6 |
| 1.6 |
| (1.3) |
| (0.3) |
| (0.1) |
| (0.3) |
| (0.7) |
| (4.7) |
| (19.2) |
| (3.0) |
| 1.5 |
| (12.5) |
| (9.4) |
| (6.3) |
| (9.0) |
| 14.9 |
| 12.9 |
| 11.9 |
| (29.2) |
| (31.9) |
| (2.2) |
| (0.9) |
| 0.6 |
| 1.6 |
| (1.3) |
| (0.3) |
| (0.1) |
| (0.3) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.3 |
| 0.6 |
| 0.6 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.6) |
| (5.7) |
| (20.2) |
| (4.4) |
| 1.0 |
| (13.1) |
| (9.5) |
| (6.4) |
| (9.1) |
| 14.8 |
| 12.9 |
| 11.2 |
| (27.7) |
| (31.8) |
| (2.1) |
| (0.9) |
| 0.2 |
| 1.4 |
| (1.1) |
| (0.3) |
| (0.2) |
| (0.6) |
| (0.6) |
| - |
| 0.02 |
| (0.24) |
| (0.18) |
| - |
| 0.00 |
| 0.40 |
| 0.45 |
| - |
| 0.00 |
| 0.00 |
| 0.00 |
| - |
| 0.03 |
| 0.17 |
| - |
| - |
| 0.00 |
| (0.13) |
| - |
| - |
| 56.7 |
| 53.5 |
| 52.1 |
| - |
| 51.3 |
| 36.5 |
| 27.7 |
| - |
| 23.2 |
| 10.2 |
| 10.1 |
| - |
| 8.1 |
| 8.0 |
| - |
| - |
| 4.7 |
| 4.2 |
| - |
| - |
| 61.4 |
| 53.5 |
| 52.1 |
| - |
| 52.2 |
| 37.3 |
| 28.6 |
| - |
| 0.0 |
| 10.2 |
| 10.1 |
| - |
| 8.1 |
| 8.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| (6.7) |
| (4.2) |
| (1.8) |
| (4.5) |
| (1.3) |
| (5.6) |
| (6.1) |
| (5.2) |
| (6.5) |
| (2.0) |
| (1.1) |
| (2.7) |
| 0.6 |
| 1.6 |
| (1.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.7) |