| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 126.6 | 126.6 | 64.2 | 20.3 | 52.9 | 36.2 | 34.8 | 14.7 | 43.3 | 42.2 | 36.3 | 22.0 | 14.1 | 12.3 | 6.9 | 7.5 | 1.0 | 0.0 | ||
| Cost of Revenue | 72.8 | 100.6 | 55.6 | 6.9 | 49.1 | 22.7 | 22.7 | 4.6 | 47.1 | 29.8 | 25.2 | 16.0 | 10.5 | 11.8 | 6.1 | 7.4 | 2.1 | 0.0 | ||
| Gross Profit | 53.8 | 26.0 | 8.6 | 13.4 | 3.8 | 13.5 | 12.1 | 10.1 | (3.7) | 12.4 | 11.1 | 6.1 | 3.6 | 0.5 | 0.8 | 0.1 | (1.0) | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (85.7) | (31.0) | (22.3) | (10.4) | (18.9) | (12.8) | 25.3 | 37.9 | (55.5) | (7.9) | (7.4) | (5.0) | (7.0) | (26.7) | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | (0.0) | 0.0 | 0.0 | (0.0) | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | (0.3) | 0.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | (0.36) | (0.07) | (0.07) | - | (0.16) | (0.66) | (0.03) | - | (0.52) | (0.10) | (0.11) | - | (0.07) | (0.28) | (0.05) | - | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | (64.9) | (22.4) | (18.1) | (20.7) | (0.2) | (8.1) | 29.4 | 11.7 | (29.3) | 5.5 | 0.6 | (2.6) | (5.1) | (25.1) | (3.0) | (3.4) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 337.7 | 144.2 | 136.6 | 55.4 | 8.5 | 0.0 |
| Cost of Revenue | 235.9 | 101.5 | 106.7 | 44.4 | 9.5 | 0.0 |
| Gross Profit | 101.8 | 42.7 | 30.0 | 11.0 | (1.0) | 0.0 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 189.2 | 83.1 | 45.0 | 53.9 | 19.9 | 0.3 |
| Operating Income | ||||||
| Operating Income | (149.3) | (16.8) | (32.9) | (42.9) | (20.9) | (0.3) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 13.0 | 14.7 | 26.8 | 2.0 | 0.1 | 0.2 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 0.1 | 0.1 | (0.5) | 0.5 | 0.0 |
| Net Income From Continuing Ops | (133.7) | (158.3) | (74.4) | (44.5) | (22.5) | (0.6) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.68) | (1.16) | (1.31) | (0.47) | (0.41) | (0.38) |
| EPS Diluted | (0.68) | (1.16) | (1.31) | (0.47) | (0.41) | (0.38) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (126.1) | 0.4 | (11.4) | (35.8) | (19.8) | (0.3) |
| EBIT | (149.3) | (16.8) | (32.9) | (42.9) | (20.9) | (0.3) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 79.7 | 57.0 | 29.2 | 23.4 | 22.7 | 26.0 | 11.0 | (21.4) | 30.0 | 20.3 | 16.2 | 11.1 | 10.5 | 27.2 | 5.0 | 16.7 | 1.4 | 1.2 | 0.7 | 0.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 20.8 | 8.6 | 4.2 | (10.3) | 18.8 | 4.7 | 4.1 | (26.2) | 26.2 | 13.4 | 8.0 | 2.5 | 1.9 | 1.6 | 1.1 | 0.7 | 0.2 | 0.2 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 212.3 | 157.5 | 86.5 | 30.7 | 71.9 | 49.0 | 9.6 | (23.1) | 98.8 | 50.1 | 43.7 | 27.1 | 21.1 | 39.0 | 11.1 | 4.2 | 1.4 | 1.4 | 13.0 | 0.0 |
| (4.2) |
| (4.1) |
| (2.4) |
| (1.4) |
| (13.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| Interest Expense | (2.4) | 11.5 | 3.9 | (0.0) | 8.9 | 2.9 | 3.0 | 18.0 | 4.4 | 2.4 | 2.1 | 0.9 | 0.4 | 0.4 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | (0.9) | (0.4) | (0.4) | (0.5) | 0.2 | 0.1 | 0.0 | (1.3) | - |
| Pre-Tax Income | (70.6) | (26.5) | (26.2) | (10.3) | (35.4) | (128.4) | 15.9 | 10.9 | (62.8) | (10.5) | (11.9) | (6.0) | (7.3) | (27.1) | (4.6) | (3.9) | (2.3) | (1.4) | (14.3) | - |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | (70.6) | (26.6) | (26.2) | (10.3) | (35.6) | (128.4) | 15.9 | 10.8 | (62.8) | (10.5) | (11.9) | (5.7) | (7.3) | (26.8) | (4.7) | (4.2) | (2.4) | (1.6) | (14.3) | (0.1) |
| Net Income From Discontinued Ops | - | 12.1 | 9.3 | - | - | (10.4) | (20.2) | - | - | - | - | (1.1) | 0.0 | 0.0 | 0.0 | 1.4 | (4.0) | 1.4 | 0.2 | 0.0 |
| Net Income | (70.6) | (14.5) | (16.9) | (52.5) | (35.6) | (138.7) | (4.2) | (64.5) | (62.8) | (10.5) | (11.9) | (6.9) | (7.3) | (26.8) | (4.7) | (2.8) | (6.4) | (0.2) | (14.1) | (0.1) |
| Net Income Attributable To Parent | (70.6) | (14.5) | (16.9) | (52.5) | (35.6) | (138.7) | (4.2) | (64.5) | (62.8) | (10.5) | (11.5) | (6.5) | (7.0) | (26.6) | (4.5) | (2.8) | (6.4) | (0.2) | (14.1) | (0.1) |
| Less: Minority Interest | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | (0.4) | (0.3) | (0.1) | (0.1) | (0.0) | 0.0 | 0.0 | 0.0 | - |
| Less: Preferred Dividends | 1.6 | 1.6 | 1.6 | 1.4 | 0.5 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 1.2 | - | - | - |
| Net Income To Common Shareholders | (100.9) | (19.1) | (18.5) | (53.9) | (36.1) | (139.4) | (4.3) | (64.5) | (62.8) | (10.5) | (11.5) | (6.5) | (7.0) | (26.6) | (4.5) | (1.6) | (7.7) | (0.2) | (14.1) | (0.1) |
| (0.12) |
| 0.00 |
| (0.31) |
| (0.05) |
| EPS Diluted | (0.36) | (0.07) | (0.07) | - | (0.16) | (0.66) | (0.03) | - | (0.52) | (0.10) | (0.11) | - | (0.07) | (0.28) | (0.05) | - | (0.12) | 0.00 | (0.31) | (0.05) |
| Shares Basic | 282.0 | 277.4 | 255.9 | - | 222.5 | 209.6 | 149.1 | - | 121.4 | 109.7 | 100.5 | - | 94.1 | 93.4 | 93.1 | - | 53.4 | 53.4 | 44.9 | 1.5 |
| Shares Diluted | 282.0 | 277.4 | 255.9 | - | 222.5 | 209.6 | 149.1 | - | 121.4 | 109.7 | 100.5 | - | 94.1 | 93.4 | 93.1 | - | 53.4 | 53.4 | 44.9 | 1.5 |
| (2.2) |
| (1.2) |
| (13.0) |
| 0.0 |
| EBIT | (85.7) | (31.0) | (22.3) | (10.4) | (18.9) | (12.8) | 25.3 | 37.9 | (55.5) | (7.9) | (7.4) | (5.0) | (7.0) | (26.7) | (4.2) | (4.1) | (2.4) | (1.4) | (13.0) | 0.0 |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 23.2 | 17.3 | 21.5 | 7.1 | 1.1 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 487.0 | 161.0 | 169.5 | 98.3 | 19.9 | 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | (2.1) | (1.0) | (0.2) |
| Pre-Tax Income | (133.7) | (158.2) | (74.3) | (45.0) | (21.9) | (0.6) |
| - |
| (72.7) |
| (75.3) |
| (1.1) |
| (1.0) |
| 0.0 |
| Net Income | (154.5) | (231.1) | (149.7) | (45.6) | (23.5) | (0.6) |
| Net Income Attributable To Parent | (154.5) | (231.1) | (149.3) | (44.6) | (23.5) | (0.6) |
| Less: Minority Interest | - | 0.0 | (0.4) | (1.0) | (0.0) | 0.0 |
| Less: Preferred Dividends | 6.1 | 2.6 | 0.0 | 0.0 | 0.0 | - |
| Net Income To Common Shareholders | (192.4) | (233.7) | (149.3) | (44.6) | (23.5) | (0.6) |
| 282.0 |
| 201.2 |
| 114.1 |
| 94.0 |
| 57.1 |
| 1.5 |
| Shares Diluted | 282.0 | 201.2 | 114.1 | 94.0 | 57.1 | 1.5 |