| (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 | 5.3 | 4.8 | 8.8 | 7.5 | 6.8 | 8.5 | 14.2 | 7.5 | 7.8 |
| Cost of Revenue | 2.5 | 2.5 | 4.3 | 4.3 | 3.6 | 5.1 | 7.9 | 4.5 | 5.1 |
| Gross Profit | 2.8 | 2.4 | 4.5 | 3.2 | 3.2 | 3.5 | 6.4 | 3.0 | 2.7 |
| Operating Expenses | |||||||||
| Research & Development | 1.0 | 1.4 | 1.6 | 1.3 | 1.1 | 0.8 | 1.0 | 1.1 | 2.0 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (3.9) | (5.6) | (4.8) | (6.3) | (5.4) | (2.8) | 0.0 | (3.5) | (11.4) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.3 | 0.4 | 0.3 | 0.3 | 0.5 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | 0.0 | (0.0) | 0.0 | 0.0 | - | - | 0.0 | (0.0) |
| Net Income From Continuing Ops | (6.6) | (7.3) | (6.2) | (6.1) | |||||
| Per Share | |||||||||
| EPS Basic | (4.70) | - | (0.26) | (0.27) | (6.38) | - | 235.81 | (27.73) | (70.83) |
| EPS Diluted | (4.70) | - | (0.26) | (0.27) | (6.38) | ||||
| Supplementary Data | |||||||||
| EBITDA | (3.9) | - | - | - | (5.4) | - | - | - | (11.4) |
| EBIT | (3.9) | (5.6) | (4.8) | (6.3) | (5.4) | (2.8) | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 |
|---|---|---|---|
| Revenues | |||
| Revenues | 26.4 | 27.9 | 38.1 |
| Cost of Revenue | 13.5 | 14.6 | 22.5 |
| Gross Profit | 12.8 | 13.3 | 15.6 |
| Operating Expenses | |||
| Research & Development | 5.2 | 5.3 | 4.9 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 14.6 | 16.2 | 15.9 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (20.7) | (22.1) | (17.7) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 1.3 | 1.5 | 2.8 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | 0.0 | 0.0 |
| Net Income From Continuing Ops | (26.1) | (25.4) | (20.8) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (18.73) | (1.01) | 13.03 |
| EPS Diluted | (18.73) | (1.01) | 1.03 |
| Shares Basic | 1.4 | 25.0 | 1.7 |
| Shares Diluted | 1.4 | ||
| Supplementary Data | |||
| EBITDA | - | (22.1) | (17.6) |
| EBIT | (20.7) | (22.1) | (17.7) |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 2.4 | 3.9 | 4.3 | 3.9 | 4.0 | 3.8 | 3.3 | 3.4 | 5.5 |
| General & Administrative | 3.3 | 2.7 | 3.4 | 4.3 | 3.5 | 1.6 | 2.0 | 2.1 | 6.6 |
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.7 | 8.0 | 9.3 | 9.5 | 8.6 | 6.2 | 6.3 | 6.6 | 14.1 |
| 0.6 |
| 0.6 |
| 0.9 |
| 0.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.4 | (0.3) | (0.1) |
| Pre-Tax Income | (6.6) | (7.3) | (6.2) | (6.1) | (5.8) | (3.6) | (0.2) | (4.7) | (12.3) |
| (5.8) |
| (3.6) |
| (0.2) |
| (4.7) |
| (12.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (6.6) | (7.3) | (6.2) | (6.1) | (5.8) | (3.6) | (0.2) | (4.7) | (12.2) |
| Net Income Attributable To Parent | (6.6) | (7.3) | (6.2) | (6.1) | (5.8) | (3.6) | (0.2) | (4.7) | (12.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.6) | (7.3) | (6.2) | (6.1) | (5.8) | (3.7) | 43.4 | (4.8) | (12.3) |
| - |
| 6.92 |
| (27.73) |
| (70.83) |
| Shares Basic | 1.4 | - | 24.0 | 23.0 | 0.9 | - | 0.2 | 0.2 | 0.2 |
| Shares Diluted | 1.4 | - | 24.0 | 23.0 | 0.9 | - | 6.3 | 0.2 | 0.2 |
| 0.0 |
| (3.5) |
| (11.4) |
| 13.7 |
| 13.9 |
| 12.4 |
| Depreciation & Amortization | - | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 33.5 | 35.4 | 33.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| Pre-Tax Income | (26.1) | (25.4) | (20.8) |
| (26.1) |
| (25.4) |
| (20.8) |
| Net Income Attributable To Parent | (26.1) | (25.4) | (20.8) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (26.1) | (25.4) | 22.5 |
| 25.0 |
| 23.1 |