| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||
| Revenues | 2.8 | 0.2 | 0.7 | 1.0 | 0.3 | 0.6 | 1.3 | 1.1 | 0.7 | 0.7 | 1.1 | 4.3 | 0.1 | - | 0.0 | 0.0 | ||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 4.7 | 2.2 | 3.6 | 6.2 | 0.0 | 0.0 | 0.0 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | 78.3 | 69.5 | 70.3 | 73.0 | 85.1 | 104.2 | 79.9 | 44.0 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (95.7) | (88.0) | (89.2) | (88.1) | (97.6) | (128.3) | (97.8) | (54.0) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.6 | 0.3 | 0.3 | 0.8 | 0.1 | 0.1 | 0.2 | 0.1 |
| Net Income From Continuing Ops | (90.3) | (24.2) | (131.2) | (87.7) | (96.0) | |||
| Per Share | ||||||||
| EPS Basic | (8.68) | (2.45) | (20.94) | (34.20) | (2.25) | - | - | - |
| EPS Diluted | (8.68) | (2.45) | (20.94) | (34.20) | (2.25) | - | ||
| Supplementary Data | ||||||||
| EBITDA | (94.6) | (87.1) | (88.1) | (86.6) | (95.3) | (125.3) | (95.1) | (52.6) |
| EBIT | (95.7) | (88.0) | (89.2) | (88.1) | (97.6) | (128.3) | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | 23.4 | 17.0 | 23.9 | 14.0 | 14.5 | 16.0 | 16.8 | 21.1 | 16.4 | 22.3 | 15.9 | 16.8 | 18.1 | 19.1 | 17.8 | 16.5 | 31.7 | 28.6 | 28.1 | 24.6 | 22.9 | 28.1 | 17.3 | 17.2 | 17.3 | 11.7 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| General & Administrative | 6.4 | 4.9 | 5.2 | 5.6 | 5.1 | 5.2 | 4.6 | 6.4 | 6.7 | 6.4 | 6.4 | 9.2 | 8.5 | 7.1 | 5.3 | 7.6 | 6.5 | |||||||||
| Depreciation & Amortization | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | ||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Expenses | 0.8 | 0.8 | 1.1 | 1.2 | 0.9 | 0.5 | 1.1 | 1.2 | 1.6 | 0.2 | 1.1 | 1.1 | 1.0 | 0.8 | 0.3 | 0.5 | (0.0) | |||||||||
| Total Operating Expenses | 29.8 | 22.0 | 29.1 | 19.5 | 19.6 | 21.2 | 21.4 | 27.5 | 23.0 | 28.7 | 22.3 | 26.0 | 26.6 | 26.2 | 23.1 | 24.1 | ||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | (26.9) | (21.8) | (28.4) | (18.6) | (19.2) | (20.6) | (20.1) | (26.4) | (22.0) | (26.0) | (19.1) | (19.1) | (23.9) | (22.7) | (18.9) | (20.4) | (35.6) | (37.9) | (33.1) | (29.6) | (27.7) | (34.3) | (21.6) | (21.3) | (20.7) | (14.5) |
| Non-Operating | ||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Pre-Tax Income | (22.7) | (19.9) | (31.5) | (15.7) | 43.1 | (82.1) | (19.2) | 5.3 | (34.8) | (27.9) | (18.0) | (18.0) | (22.9) | (21.8) | (18.7) | (19.9) | ||||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | 0.3 | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.2 | 0.0 | (0.0) | 0.0 | 0.8 | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | (0.1) | 0.1 | 0.0 | 0.0 | - | 0.0 | (0.1) | - | - |
| Net Income From Continuing Ops | (23.0) | (19.9) | (31.5) | (15.9) | 43.1 | (82.2) | (19.3) | 5.1 | (34.9) | (27.9) | (18.0) | (18.8) | (23.0) | (21.9) | (18.6) | (19.9) | (35.6) | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income | (23.0) | (19.9) | (31.5) | (15.9) | 43.1 | (82.2) | (19.3) | 5.1 | (34.9) | (27.9) | (18.0) | (18.8) | (23.0) | (21.9) | (18.6) | (19.9) | (35.6) | |||||||||
| Net Income Attributable To Parent | (23.0) | (19.9) | (31.5) | (15.9) | 43.1 | (82.2) | (19.3) | 5.1 | (34.9) | (27.9) | (18.0) | (18.8) | (23.0) | (21.9) | (18.6) | (19.9) | ||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income To Common Shareholders | (23.0) | (19.9) | (31.5) | (15.9) | 43.1 | (82.2) | (19.3) | 5.1 | (34.9) | (27.9) | (18.0) | (18.8) | (23.0) | (21.9) | (18.6) | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | (2.21) | - | (3.04) | (1.53) | 5.12 | - | (3.07) | 0.81 | (5.58) | - | (10.37) | (0.43) | (0.53) | - | (0.44) | (0.47) | (0.84) | - | (0.78) | - | - | - | - | - | - | - |
| EPS Diluted | (2.21) | - | (3.04) | (1.53) | (2.11) | - | (3.07) | 0.81 | (5.58) | - | (10.37) | (0.43) | (0.53) | - | (0.44) | (0.47) | (0.84) | - | ||||||||
| Shares Basic | 10.4 | - | 10.4 | 10.4 | 8.4 | - | 6.3 | 6.3 | 6.2 | - | 1.7 | 43.2 | 42.9 | - | 42.8 | 42.7 | 42.5 | - | ||||||||
| Shares Diluted | 10.4 | - | 10.4 | 10.4 | 8.7 | - | 6.3 | 6.3 | 6.2 | - | 1.7 | 43.2 | 42.9 | - | 42.8 | 42.7 | 42.5 | - | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | (26.6) | (21.6) | (28.2) | (18.3) | (19.0) | (20.4) | (19.8) | (26.1) | (21.8) | (25.6) | (18.8) | (18.7) | (23.5) | (22.2) | (18.4) | (19.8) | (34.9) | (37.3) | (32.3) | (28.8) | (27.0) | (33.3) | (20.8) | (20.6) | (20.4) | (14.1) |
| EBIT | (26.9) | (21.8) | (28.4) | (18.6) | (19.2) | (20.6) | (20.1) | (26.4) | (22.0) | (26.0) | (19.1) | (19.1) | (23.9) | (22.7) | (18.9) | (20.4) | (35.6) | (37.9) | (33.1) | |||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 22.1 | 20.7 | 22.8 | 30.6 | 26.4 | 28.5 | 17.9 | 10.0 |
| Depreciation & Amortization | 1.1 | 0.9 | 1.0 | 1.6 | 2.3 | 3.0 | 2.7 | 1.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 3.9 | 3.9 | 4.4 | 3.4 | 1.6 | 0.1 | (10.5) | 1.9 |
| Total Operating Expenses | 100.4 | 90.2 | 93.1 | 103.7 | 111.5 | 132.7 | 97.8 | 54.0 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (89.7) | (23.9) | (130.9) | (86.9) | (95.9) | (128.2) | (108.4) | (52.2) |
| (128.3) |
| (108.5) |
| (52.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (90.3) | (24.2) | (131.2) | (87.7) | (96.0) | (128.3) | (108.5) | (52.3) |
| Net Income Attributable To Parent | (90.3) | (24.2) | (131.2) | (87.7) | (96.0) | (128.3) | (108.5) | (52.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (90.3) | (24.2) | (131.2) | (87.7) | (96.0) | (128.3) | (108.5) | (52.3) |
| - |
| - |
| Shares Basic | 10.4 | 9.9 | 6.3 | 2.6 | 42.7 | - | - | - |
| Shares Diluted | 10.4 | 9.9 | 6.3 | 2.6 | 42.7 | - | - | - |
| (97.8) |
| (54.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| 6.5 |
| 6.6 |
| 5.8 |
| 6.2 |
| 4.2 |
| 4.1 |
| 3.4 |
| 2.8 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.7 |
| 1.0 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| (0.2) |
| 0.1 |
| 0.1 |
| (11.7) |
| 0.4 |
| 0.7 |
| 0.5 |
| 38.1 |
| 38.3 |
| 34.6 |
| 31.1 |
| 28.7 |
| 34.3 |
| 21.6 |
| 21.3 |
| 20.7 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.6) |
| (37.8) |
| (33.0) |
| (29.8) |
| (27.6) |
| (34.2) |
| (33.3) |
| (20.9) |
| (20.0) |
| (14.1) |
| (37.7) |
| (33.1) |
| (29.8) |
| (27.7) |
| (34.4) |
| (33.3) |
| (20.8) |
| (20.0) |
| (14.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (37.7) |
| (33.1) |
| (29.8) |
| (27.7) |
| (34.4) |
| (33.3) |
| (20.8) |
| (20.0) |
| (14.1) |
| (35.6) |
| (37.7) |
| (33.1) |
| (29.8) |
| (27.7) |
| (34.4) |
| (33.3) |
| (20.8) |
| (20.0) |
| (14.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.9) |
| (35.6) |
| (37.7) |
| (33.1) |
| (29.8) |
| (27.7) |
| (34.4) |
| (33.3) |
| (20.8) |
| (20.0) |
| (14.1) |
| (0.78) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.6) |
| (27.7) |
| (34.3) |
| (21.6) |
| (21.3) |
| (20.7) |
| (14.5) |