| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (3.8) | (1.5) | (1.2) | (1.1) | (1.4) | (0.2) | (0.3) | (0.1) | (0.2) | 1.4 | (0.6) | (0.5) | (0.6) | (0.3) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | 1.2 | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | (0.1) | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | 0.2 | 0.4 | - | 0.2 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.08) | - | (0.10) | (0.22) | (0.02) | - | (0.05) | (0.03) | (0.06) | - | - | - | 0.04 | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | 0.0 | - | - | - |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 3.1 | 3.2 | 0.4 | 0.0 | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (7.7) | (5.2) | (0.8) | (0.4) | (1.5) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 4.3 | 4.0 | 0.0 | 0.1 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | 0.0 | 0.6 | 0.6 |
| Net Income From Continuing Ops | (11.7) | (8.0) | 4.1 | (0.5) | 11.9 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.24) | (0.29) | 0.73 | (0.26) | - |
| EPS Diluted | (0.24) | (0.29) | 0.13 | (0.26) | - |
| Shares Basic | 47.9 | 27.3 | |||
| Supplementary Data | |||||
| EBITDA | - | - | - | - | - |
| EBIT | (7.7) | (5.2) | (0.8) | (0.4) | (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 1.0 | 0.8 | 0.7 | 0.6 | 1.1 | 0.1 | 0.2 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | 0.5 | 0.4 | 1.0 | 0.5 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.1 | 0.0 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.8 | 1.5 | 1.2 | 1.1 | 1.4 | 0.2 | 0.3 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - |
| (0.3) |
| (0.4) |
| (0.5) |
| (0.2) |
| (0.0) |
| - |
| - |
| - |
| Interest Expense | 0.6 | 0.5 | 2.8 | 0.5 | 0.2 | (0.1) | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | 0.9 | (3.0) | (1.6) | 1.1 | 6.6 | (0.2) | (1.3) | (0.1) | 0.2 | 0.4 | 0.3 | 1.9 | 4.0 | 3.0 | 3.2 | 3.8 | (1.8) | 0.0 |
| Pre-Tax Income | (4.0) | (0.7) | (4.3) | (2.8) | (0.3) | 4.8 | (0.3) | (0.2) | (0.2) | (1.4) | (0.2) | (0.2) | 1.3 | 3.7 | 2.6 | 2.8 | 3.4 | (2.0) | - |
| - |
| 0.0 |
| 0.0 |
| - |
| Net Income From Continuing Ops | (4.0) | (0.7) | (4.3) | (2.8) | (0.3) | 4.8 | (0.3) | (0.2) | (0.2) | (0.8) | (0.2) | (0.4) | 0.9 | 3.3 | 2.4 | 2.8 | 3.4 | (2.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4.0) | (0.7) | (4.3) | (2.8) | (0.3) | 4.8 | (0.3) | (0.2) | (0.2) | (0.8) | (0.2) | (0.4) | 0.9 | 3.3 | 2.4 | 2.8 | 3.4 | (2.0) | (0.0) |
| Net Income Attributable To Parent | (4.0) | (0.7) | (4.3) | (2.8) | (0.3) | 4.8 | (0.3) | (0.2) | (0.2) | (0.8) | (0.2) | (0.4) | 0.9 | 3.3 | 2.4 | 2.8 | 3.4 | (2.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.0) | (0.7) | (4.3) | (2.8) | (0.3) | 4.8 | (0.3) | (0.2) | (0.2) | (0.8) | (0.2) | (0.4) | 0.9 | 3.3 | 2.4 | 2.8 | 3.4 | (2.0) | (0.0) |
| - |
| - |
| - |
| EPS Diluted | (0.08) | - | (0.10) | (0.22) | (0.02) | - | (0.05) | (0.03) | (0.06) | - | - | - | 0.04 | - | - | - | - | - | - |
| Shares Basic | 47.9 | - | 41.4 | 12.8 | 12.5 | - | 6.1 | 5.5 | 3.5 | - | - | - | 5.5 | - | - | - | - | - | - |
| Shares Diluted | 47.9 | - | 41.4 | 12.8 | 12.5 | - | 6.1 | 5.5 | 3.5 | - | - | - | 5.5 | - | - | - | - | - | - |
| - |
| - |
| EBIT | (3.8) | (1.5) | (1.2) | (1.1) | (1.4) | (0.2) | (0.3) | (0.1) | (0.2) | 1.4 | (0.6) | (0.5) | (0.6) | (0.3) | (0.3) | (0.4) | (0.5) | (0.2) | (0.0) |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | 2.4 | 1.3 |
| Depreciation & Amortization | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 7.7 | 5.3 | 0.8 | 0.4 | - |
| - |
| - |
| - |
| Other Non-Operating Income | (4.0) | (2.8) | 4.9 | 2.8 | 14.0 |
| Pre-Tax Income | (11.7) | (8.0) | 4.1 | (0.5) | 12.5 |
| - |
| - |
| - |
| - |
| Net Income | (11.7) | (8.0) | 4.1 | (0.5) | 11.9 |
| Net Income Attributable To Parent | (11.7) | (8.0) | 4.1 | (0.5) | 11.9 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (11.7) | (8.0) | 4.1 | (0.5) | 11.9 |
| 5.6 |
| 1.9 |
| - |
| Shares Diluted | 47.9 | 27.3 | 32.2 | 1.9 | - |