| (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 | 115.1 | - | 76.5 | - | 47.4 | - | 20.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | 44.0 | - | 34.3 | - | 19.5 | - | 8.1 | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | 71.1 | - | 42.2 | - | 28.0 | - | 12.0 | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 4.1 | - | 4.2 | - | 3.2 | - | 3.2 | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (2.7) | (92.1) | (38.1) | (0.3) | (33.6) | (70.9) | (15.1) | (0.3) | (0.4) | 13.1 | (0.1) | (0.4) | (0.3) | (0.4) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 0.7 | - | 1.5 | - | 1.1 | - | 0.8 | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | - | - | - | 0.0 | 0.1 | 3.5 | (0.1) | 0.0 | 0.1 | (4.0) | 0.1 | 0.6 | 0.5 | - | - | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.08) | - | (0.25) | - | (0.26) | - | (0.10) | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 0.4 | - | - | - | (31.4) | - | - | - | - | - | - | - | - | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | 321.6 | 96.5 | 202.4 | - |
| Cost of Revenue | - | 124.9 | 44.4 | 86.0 | - |
| Gross Profit | - | 196.7 | 52.2 | 116.4 | - |
| Operating Expenses | |||||
| Research & Development | - | 15.5 | 12.8 | 9.7 | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (133.2) | (164.1) | (86.7) | 12.4 | (1.6) |
| Non-Operating | |||||
| Interest Income | - | 5.4 | 3.5 | 1.8 | - |
| Interest Expense | - | 11.8 | 2.4 | 0.9 | - |
| Income From Equity Investments | - | 0.3 | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | 3.5 | (2.7) | 0.4 |
| Net Income From Continuing Ops | (146.9) | (170.5) | (88.4) | 13.2 | 18.1 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (1.09) | (1.10) | (0.64) | 0.10 | - |
| EPS Diluted | (1.09) | (1.10) | (0.64) | 0.10 | - |
| Shares Basic | 169.4 | 155.3 | |||
| Supplementary Data | |||||
| EBITDA | - | (149.7) | (78.8) | 18.0 | - |
| EBIT | (133.2) | (164.1) | (86.7) | 12.4 | (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 56.6 | - | 64.7 | - | 50.5 | - | 16.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 11.2 | - | 10.1 | - | 7.4 | - | 6.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 3.1 | - | - | - | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 117.8 | - | 114.6 | - | 81.0 | - | 35.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.4) |
| (0.4) |
| (0.5) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| Interest Expense | 6.0 | - | 4.0 | - | 1.6 | - | 0.5 | - | - | - | 0.1 | 0.4 | - | - | - | - | - | - | - |
| Income From Equity Investments | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (11.1) | (0.9) | (0.5) | (1.2) | (3.7) | 0.1 | 1.2 | (0.2) | 0.7 | - | 0.3 | 2.6 | - | - | - | - | - | - | - |
| Pre-Tax Income | (13.8) | (93.0) | (38.6) | (1.6) | (37.3) | (70.8) | (14.0) | (0.5) | 0.3 | 6.4 | 0.1 | 2.2 | 1.7 | 3.4 | 1.3 | 3.4 | 10.4 | - | - |
| - |
| - |
| - |
| - |
| Net Income From Continuing Ops | (13.8) | (93.0) | (38.6) | (1.6) | (37.3) | (74.3) | (13.9) | (0.5) | 0.3 | 10.4 | (0.0) | 1.7 | 1.2 | 3.1 | 1.3 | 3.4 | 10.4 | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (13.8) | (93.0) | (38.6) | (1.6) | (37.3) | (74.3) | (13.9) | (0.5) | 0.3 | 10.4 | (0.0) | 1.7 | 1.2 | 3.1 | 1.3 | 3.4 | 10.4 | (0.0) | (0.0) |
| Net Income Attributable To Parent | (13.8) | (93.1) | (38.6) | (1.6) | (37.3) | (74.2) | (13.9) | (0.5) | 0.3 | 10.5 | (0.0) | 1.7 | 1.2 | 3.1 | 1.3 | 3.4 | 10.4 | (0.0) | (0.0) |
| Less: Minority Interest | 0.0 | - | (0.1) | - | (0.0) | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (13.8) | (130.3) | (38.6) | (1.6) | (0.1) | (3.4) | (1.5) | (0.5) | 0.3 | (0.1) | (0.0) | 1.7 | 1.2 | 3.1 | 1.3 | 3.4 | 10.4 | (0.0) | (0.0) |
| - |
| - |
| - |
| EPS Diluted | (0.08) | - | (0.25) | - | (0.26) | - | (0.10) | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 169.4 | - | 156.8 | - | 145.6 | - | 138.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 169.4 | - | 156.8 | - | 145.6 | - | 138.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| EBIT | (2.7) | (92.1) | (38.1) | (0.3) | (33.6) | (70.9) | (15.1) | (0.3) | (0.4) | 13.1 | (0.1) | (0.4) | (0.3) | (0.4) | (0.4) | (0.4) | (0.5) | (0.0) | (0.0) |
| 297.3 |
| 92.9 |
| 74.2 |
| - |
| General & Administrative | - | 37.9 | 22.3 | 18.1 | - |
| Depreciation & Amortization | - | 14.4 | 7.9 | 5.7 | - |
| Amortization of Intangibles | - | 1.1 | 0.1 | 0.1 | - |
| Other Operating Expenses | - | - | 0.0 | 0.0 | 0.0 |
| Total Operating Expenses | - | 485.7 | 183.2 | 190.1 | - |
| 0.1 |
| 0.0 |
| - |
| Other Non-Operating Income | (13.7) | (6.4) | 1.8 | (1.8) | - |
| Pre-Tax Income | (146.9) | (170.5) | (84.9) | 10.5 | 18.5 |
| - |
| - |
| - |
| - |
| Net Income | (146.9) | (170.5) | (88.4) | 13.2 | 18.1 |
| Net Income Attributable To Parent | (147.0) | (170.5) | (88.3) | 13.4 | 18.1 |
| Less: Minority Interest | - | (0.0) | (0.2) | (0.2) | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (184.2) | (170.5) | (5.1) | 2.7 | 18.1 |
| 138.0 |
| 132.6 |
| - |
| Shares Diluted | 169.4 | 155.3 | 138.0 | 139.9 | - |