| (in millions of USD, except per-share data) | Q3 FY 26 | 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 | 7.0 | 3.0 | 3.0 | 3.0 | 3.3 | 3.3 | 3.3 | (0.7) | 0.5 | 2.3 | 3.1 | 2.3 | 1.6 | 2.4 | 3.6 | 6.5 | |||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 16.0 | 12.8 | 5.2 | 9.9 | 16.1 | 10.8 | 0.7 | 0.0 | 0.0 | 0.0 |
| Cost of Revenue | 8.8 | 3.0 | 1.2 | 7.1 | 11.9 | 7.7 | 1.4 | - | 0.0 | 0.0 |
| Gross Profit | 7.2 | 9.8 | 4.0 | 2.8 | 4.2 | 3.1 | (0.7) | - | 0.0 | 0.0 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | 0.1 | 0.7 | 0.3 | 0.2 | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 1.3 | 6.6 | 3.9 | (22.0) | (46.7) | (3.7) | (6.9) | (0.0) | (0.0) | 0.0 |
| Non-Operating | ||||||||||
| Interest Income | - | 0.1 | 0.0 | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 1.4 | 2.0 | 1.2 | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | - | 4.6 | 2.6 | |||||||
| Per Share | ||||||||||
| EPS Basic | - | 0.36 | 0.23 | (5,084.58) | (13.46) | (6.96) | - | - | - | - |
| EPS Diluted | - | - | (32.44) | (5,084.58) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | 9.6 | 5.0 | (10.4) | (46.7) | (3.7) | (6.9) | (0.0) | (0.0) | 0.0 |
| EBIT | 1.3 | 6.6 | 3.9 | (22.0) | ||||||
| 4.2 |
| 5.4 |
| 0.0 |
| 3.5 |
| 4.1 |
| 2.6 |
| 0.6 |
| - |
| - |
| - |
| 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 |
| Cost of Revenue | 6.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | (2.8) | 0.1 | 1.6 | 2.2 | 1.9 | 0.5 | 2.2 | 2.6 | 3.6 | 3.2 | 3.3 | 1.8 | 1.9 | 3.2 | 1.6 | 0.9 | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 0.4 | 2.3 | 2.3 | 2.3 | 2.5 | 2.5 | 2.5 | 2.1 | 0.3 | 0.6 | 0.9 | 0.4 | 1.1 | 0.3 | 1.0 | 2.9 | 1.0 | 2.1 | (1.7) | 1.6 | 0.9 | 1.0 | (0.4) | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Selling & Marketing | - | 0.5 | - | - | - | 0.1 | 0.1 | 0.3 | 0.7 | 0.3 | 0.2 | 0.6 | 0.3 | 0.3 | 0.8 | 1.0 | 0.9 | ||||||||||||||||||||||
| General & Administrative | 2.0 | 1.8 | 0.8 | 1.0 | 2.0 | 0.2 | 0.1 | (4.0) | 0.0 | 1.6 | 2.5 | 13.2 | 1.8 | 4.4 | 3.3 | 5.6 | 2.5 | ||||||||||||||||||||||
| Depreciation & Amortization | - | - | 0.7 | - | - | - | 0.7 | - | - | - | 0.1 | - | - | - | 0.3 | - | |||||||||||||||||||||||
| Amortization of Intangibles | 0.7 | - | 0.7 | - | 0.7 | - | 0.7 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Operating Expenses | 2.0 | 2.2 | 0.8 | 1.0 | 2.0 | 0.2 | 0.1 | (4.5) | 0.0 | 1.9 | 2.7 | 13.7 | 2.1 | 4.8 | 4.1 | 6.8 | |||||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||||
| Operating Income | (1.6) | 0.1 | 1.5 | 1.3 | 0.5 | 2.3 | 2.4 | 6.6 | 0.3 | (1.3) | (1.9) | (13.3) | (1.0) | (4.5) | (3.1) | (6.4) | (2.8) | (35.1) | (2.5) | (1.1) | (1.0) | (0.2) | (1.5) | (5.3) | (0.6) | (0.7) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) |
| Non-Operating | |||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | 0.0 | 1.0 | - | - | 0.4 | 0.1 | - | - | - | - | (0.4) | 0.2 | 0.2 | |||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Operating Income | 0.0 | (0.9) | - | - | (0.0) | 0.0 | (1.0) | (11.7) | (1.6) | 3.0 | 1.0 | 6.5 | (5.8) | (4.6) | 0.6 | 4.0 | 0.8 | ||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | (1.4) | - | 6.7 | (3.8) | 1.8 | (0.8) | (6.8) | (6.8) | (9.1) | (2.5) | (2.3) | (2.0) | ||||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 0.3 | 0.2 | 0.8 | 0.4 | 0.5 | 0.4 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | - | - |
| Net Income From Continuing Ops | (1.6) | - | 1.3 | 3.8 | 0.2 | (1.4) | 2.1 | 1.4 | 0.3 | 1.8 | (0.8) | (7.2) | (48.9) | (11.0) | (4.0) | (7.1) | (2.4) | ||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Net Income | (1.6) | - | 1.3 | 3.8 | 0.2 | (1.4) | 2.1 | 1.4 | 0.3 | 1.8 | (0.8) | (7.2) | (48.9) | (11.0) | (4.0) | (7.1) | (2.4) | ||||||||||||||||||||||
| Net Income Attributable To Parent | (1.6) | - | 1.3 | 9.5 | (0.4) | (1.4) | (4.2) | 1.4 | 0.3 | 1.8 | (0.8) | (7.0) | (48.9) | (11.0) | (4.3) | (7.1) | |||||||||||||||||||||||
| Less: Minority Interest | - | (0.4) | 0.4 | - | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Net Income To Common Shareholders | (1.6) | - | 1.3 | 9.5 | (0.4) | (1.4) | (4.2) | 1.4 | 0.3 | 1.8 | (0.8) | (7.0) | (48.9) | (11.0) | (4.3) | ||||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.05) | (0.05) | 0.06 | - | (1.41) | 6.43 | 0.18 | - | 0.31 | 38.64 | (1.93) | - | 147.39 | (3,881.54) | (24.29) | - | (0.57) | (9.45) | (1.18) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.05) | (0.05) | - | - | (1.41) | 6.43 | (1.91) | - | 0.05 | 0.42 | (1.93) | - | 147.39 | (3,881.54) | (24.29) | - | - | (9.45) | |||||||||||||||||||||
| Shares Basic | 32.7 | 4.2 | 14.6 | - | 0.3 | 0.3 | 11.6 | - | 0.9 | 0.0 | 0.4 | - | 0.3 | 0.0 | 0.2 | - | 4.2 | 4.1 | |||||||||||||||||||||
| Shares Diluted | 32.7 | 4.2 | 14.6 | - | 0.3 | 0.3 | 11.6 | - | 5.2 | 4.2 | 0.4 | - | 0.3 | 0.0 | 0.2 | - | - | 4.1 | |||||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | 2.2 | - | - | - | 3.2 | - | - | - | (1.7) | - | - | - | (2.8) | - | - | - | (2.4) | - | - | - | - | (5.3) | (0.6) | (0.7) | (0.2) | (0.0) | (0.0) | (0.0) | (0.0) | - | - | - | (0.0) | - | - | - | - |
| EBIT | (1.6) | 0.1 | 1.5 | 1.3 | 0.5 | 2.3 | 2.4 | 6.6 | 0.3 | (1.3) | (1.9) | (13.3) | (1.0) | (4.5) | (3.1) | (6.4) | (2.8) | (35.1) | (2.5) | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| Selling & Marketing | - | - | 1.6 | 1.9 | 3.5 | 1.9 | 0.6 | - | 0.0 | - |
| General & Administrative | 5.4 | 3.3 | 0.2 | 22.7 | 46.7 | 4.6 | 5.3 | 0.0 | 0.0 | 0.0 |
| Depreciation & Amortization | - | 3.0 | 1.2 | 11.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | 3.0 | 1.2 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5.9 | 3.3 | 0.2 | 24.7 | 50.9 | 6.9 | 6.2 | 0.0 | 0.0 | 0.0 |
| 0.1 |
| - |
| 0.6 |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | (0.0) | (0.0) | - |
| Other Non-Operating Income | - | - | (9.2) | (3.3) | 0.2 | (14.9) | (2.3) | - | - | - |
| Pre-Tax Income | - | 6.6 | 3.9 | (25.3) | (46.5) | (18.6) | (9.2) | (0.0) | (0.0) | - |
| (71.2) |
| (51.8) |
| (18.6) |
| (9.2) |
| (0.0) |
| (0.0) |
| 0.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | - | 4.6 | 2.6 | (71.2) | (51.8) | (18.6) | (9.2) | (0.0) | (0.0) | 0.0 |
| Net Income Attributable To Parent | - | 3.5 | 2.6 | (71.2) | (51.8) | (18.6) | (9.2) | (0.0) | (0.0) | 0.0 |
| Less: Minority Interest | - | 1.1 | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | - | 3.5 | 2.6 | (71.2) | (51.8) | (18.6) | (9.2) | (0.0) | (0.0) | 0.0 |
| (13.46) |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 32.7 | 12.9 | 11.6 | 0.0 | 3.8 | 2.7 | - | - | 5.8 | 5.0 |
| Shares Diluted | 32.7 | 12.9 | 11.6 | 0.0 | 3.8 | - | - | 6.1 | 5.8 | - |
| (46.7) |
| (3.7) |
| (6.9) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 36.2 |
| 2.4 |
| 1.7 |
| 1.4 |
| 0.8 |
| 0.8 |
| 4.1 |
| 0.5 |
| 0.5 |
| 0.2 |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 37.2 |
| 3.3 |
| 2.6 |
| 1.9 |
| 1.2 |
| 1.1 |
| 4.7 |
| 0.6 |
| 0.7 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.7) |
| (0.9) |
| (12.3) |
| (0.3) |
| (2.3) |
| 0.1 |
| (0.8) |
| (0.7) |
| (0.8) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (38.8) |
| (3.4) |
| (13.4) |
| (1.3) |
| (2.5) |
| (1.4) |
| (6.2) |
| (1.3) |
| (1.5) |
| (0.3) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (38.8) |
| (3.4) |
| (13.4) |
| (1.3) |
| (2.5) |
| (1.4) |
| (6.4) |
| (1.3) |
| (1.5) |
| (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) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (38.8) |
| (3.4) |
| (13.4) |
| (1.3) |
| (2.5) |
| (1.4) |
| (6.4) |
| (1.3) |
| (1.5) |
| (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) |
| (2.4) |
| (38.8) |
| (3.4) |
| (13.4) |
| (1.3) |
| (2.5) |
| (1.4) |
| (6.2) |
| (1.3) |
| (1.5) |
| (0.3) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.1) |
| (2.4) |
| (38.8) |
| (3.4) |
| (13.4) |
| (1.3) |
| (2.5) |
| (1.4) |
| (6.2) |
| (1.3) |
| (1.5) |
| (0.3) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| (1.18) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 6.1 |
| 6.1 |
| - |
| 6.1 |
| 5.7 |
| 5.3 |
| - |
| 5.0 |
| 5.0 |
| 5.0 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (1.0) |
| (0.2) |
| (1.5) |
| (5.3) |
| (0.6) |
| (0.7) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |