| (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 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | 0.4 | 0.4 | - | - | 1.1 | 0.8 | - | - | 1.1 | 0.6 | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (3.6) | (3.2) | (3.0) | (4.2) | (3.2) | (2.8) | (2.4) | (4.3) | (56.4) | (3.0) | (4.6) | (3.0) | (0.8) | (0.3) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.2 | 0.0 | (3.1) | 0.0 | 0.0 | 3.1 | 2.5 | 1.3 | 0.4 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | (14.7) | (12.7) | (2.4) | (1.6) | (1.6) | (2.0) | (1.3) | (1.2) | 85.7 | 0.3 | 0.3 | 0.7 | 0.4 | - | 0.3 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (3.6) | (3.2) | (3.0) | (4.2) | (3.2) | (2.8) | (2.4) | (4.3) | (56.4) | (3.0) | (4.6) | (3.0) | (0.8) | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | 1.0 | 2.0 | 3.3 | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 0.1 | ||||
| Operating Income | |||||
| Operating Income | (14.0) | (13.6) | (65.9) | (11.4) | (1.3) |
| Non-Operating | |||||
| Interest Income | 1.0 | 1.0 | 0.9 | 0.0 | 4.2 |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | (100.2) | (39.3) | |||
| Tax & Net | |||||
| Income Tax Expense | (31.4) | (18.3) | 81.3 | 1.8 | 0.8 |
| Net Income From Continuing Ops | (73.7) | (9.0) | 215.7 | (11.4) | 2.0 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - |
| Shares Basic | - | - | |||
| Supplementary Data | |||||
| EBITDA | (14.0) | (13.6) | (65.9) | (11.4) | - |
| EBIT | (14.0) | (13.6) | (65.9) | (11.4) | (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - |
| General & Administrative | 3.3 | 3.0 | 3.0 | 3.8 | 2.8 | 2.6 | 2.4 | 3.2 | 0.8 | 1.9 | 3.6 | 1.8 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | - | - |
| Depreciation & Amortization | 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 | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.3) |
| (0.3) |
| (0.5) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | (63.1) | (33.0) | (1.9) | (2.1) | (2.2) | (2.4) | (2.3) | (0.6) | (0.0) | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (61.0) | (31.9) | (3.4) | 5.1 | 16.4 | (13.5) | 36.1 | 16.5 | 323.7 | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Pre-Tax Income | (64.6) | (35.1) | (6.4) | 1.0 | 13.2 | (16.3) | 33.7 | 12.2 | 267.3 | (3.0) | (4.5) | (3.0) | (0.8) | - | - | - | - | - | - |
| 0.0 |
| - |
| - |
| - |
| Net Income From Continuing Ops | (49.8) | (22.4) | (4.0) | 2.5 | 14.9 | (14.3) | 35.0 | 13.4 | 181.6 | (3.0) | (4.5) | (3.0) | (0.8) | 1.6 | 0.8 | 0.0 | (0.4) | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (49.8) | (22.4) | (4.0) | 2.5 | 14.9 | (14.3) | 35.0 | 13.4 | 181.6 | (3.0) | (4.5) | (3.0) | (0.8) | 1.6 | 0.8 | 0.0 | (0.4) | (0.0) | (0.0) |
| Net Income Attributable To Parent | (49.8) | (22.4) | (4.0) | 2.5 | 14.9 | (14.3) | 35.0 | 13.4 | 181.6 | (3.0) | (4.5) | (3.0) | (0.8) | 1.6 | 0.8 | 0.0 | (0.4) | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (49.8) | (22.4) | (4.0) | 2.5 | 14.9 | (14.3) | 35.0 | 13.4 | 181.6 | (3.0) | (4.5) | (3.0) | (0.8) | 1.6 | 0.8 | 0.0 | (0.4) | (0.0) | (0.0) |
| - |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| EBIT | (3.6) | (3.2) | (3.0) | (4.2) | (3.2) | (2.8) | (2.4) | (4.3) | (56.4) | (3.0) | (4.6) | (3.0) | (0.8) | (0.3) | (0.3) | (0.3) | (0.5) | (0.0) | (0.0) |
| 0.1 |
| 0.2 |
| 0.5 |
| - |
| General & Administrative | 13.0 | 12.5 | 9.0 | 7.5 | 0.9 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| (5.3) |
| - |
| - |
| Other Non-Operating Income | (91.1) | (13.7) | 362.9 | 0.0 | 4.2 |
| Pre-Tax Income | (105.1) | (27.3) | 297.0 | (11.4) | 2.8 |
| - |
| - |
| - |
| - |
| Net Income | (73.7) | (9.0) | 215.7 | (11.4) | 2.0 |
| Net Income Attributable To Parent | (73.7) | (9.0) | 215.7 | (11.4) | 2.0 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (73.7) | (9.0) | 215.7 | (11.4) | 2.0 |
| - |
| - |
| - |
| Shares Diluted | - | - | - | - | - |