| (in millions of USD, except per-share data) | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | (42.4) | 18.7 | (2.8) | (12.6) | (31.0) | 4.4 | 8.6 | 10.0 | (43.0) | (10.2) | (42.8) | (2.7) | (18.5) | (11.4) | (37.9) | (37.0) |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (59.9) | 3.9 | (17.9) | (92.6) | (45.3) | (9.5) | (13.7) | 44.3 | (194.9) | (916.0) | (381.8) | (1,156.0) | (49.0) | (45.2) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.2 | 0.0 | 0.0 | 0.0 | (0.7) | 0.7 | 0.0 | 0.0 | 0.7 | 0.1 | 0.0 | 0.0 | 0.0 | (2.4) | 0.9 | |
| Per Share | ||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | - | - | (92.4) | - | - | - | 44.8 | - | - | - | (1,155.0) | - | - | - | (85.2) |
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | (39.1) | (7.9) | (98.7) | (104.9) | 55.3 | 140.3 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (166.5) | (24.2) | (2,648.5) | (253.2) | (71.1) | (47.4) |
| Non-Operating | ||||||
| Interest Income | 0.0 | 0.0 | 0.5 | 0.4 | 7.4 | 2.1 |
| Interest Expense | - | - | 17.6 | 15.5 | 27.5 | 32.6 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.2 | 0.1 | 0.8 | (1.1) | 0.0 | 3.5 |
| Net Income From Continuing Ops | (164.7) | (0.8) | (2,658.2) | (252.1) | (105.1) | (50.9) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | - | - | (1.94) | (1.84) | (1.27) |
| EPS Diluted | - | - | - | (1.94) | (1.84) | (1.27) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (165.8) | (22.5) | (2,644.8) | (249.6) | (69.1) | (46.4) |
| EBIT | (166.5) | (24.2) | (2,648.5) | (253.2) | (71.1) | (47.4) |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.9 | - | - | - | 0.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 17.5 | 14.7 | 15.1 | 80.0 | 14.3 | 13.9 | 22.3 | (34.3) | 151.9 | 905.7 | 339.0 | 1,153.2 | 30.5 | 33.8 | 35.1 | 48.9 |
| (73.0) |
| (86.0) |
| Interest Expense | - | - | - | - | - | - | - | - | 4.0 | 4.7 | 5.1 | 3.8 | 4.1 | 4.1 | 3.6 | 3.6 |
| Income From Equity Investments | - | - | - | 11.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (59.9) | 5.9 | (17.9) | (92.6) | (45.3) | (9.5) | 9.7 | 44.3 | (194.9) | (924.8) | (381.8) | (1,156.0) | - | (45.2) | - | - |
| 0.4 |
| Net Income From Continuing Ops | (60.1) | 5.9 | (17.9) | (92.6) | (44.6) | (10.2) | 9.7 | 44.3 | (195.6) | (924.9) | (381.8) | (1,156.0) | (49.0) | (42.9) | (73.9) | (86.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (60.1) | 5.9 | (17.9) | (92.6) | (44.6) | (10.2) | 9.7 | 44.3 | (195.6) | (924.9) | (381.8) | (1,156.0) | (49.0) | (42.9) | (73.9) | (86.3) |
| Net Income Attributable To Parent | (48.0) | 19.9 | 1.1 | (60.5) | (9.6) | (8.6) | 17.3 | 52.0 | (78.7) | (537.9) | (367.6) | (1,111.4) | (46.7) | (32.9) | (1.2) | (50.1) |
| Less: Minority Interest | (26.3) | (18.7) | (19.0) | (32.2) | (48.4) | (6.1) | (7.6) | (7.7) | (133.6) | (386.9) | (14.2) | (44.6) | (18.1) | (9.9) | (72.7) | (36.2) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 49.0 | 1.5 | (3.6) | (65.1) | (0.8) | (8.6) | 12.9 | 47.7 | (66.2) | (542.2) | (371.7) | (1,115.5) | (35.0) | (36.9) | (5.2) | (54.0) |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (59.9) | 3.9 | (17.9) | (92.6) | (45.3) | (9.5) | (13.7) | 44.3 | (194.9) | (916.0) | (381.8) | (1,156.0) | (49.0) | (45.2) | (73.0) | (86.0) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 0.7 | 1.7 | 3.8 | 3.6 | 2.0 | 1.1 |
| Amortization of Intangibles | - | - | - | - | 0.2 | 0.2 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 127.4 | 16.2 | 2,549.9 | 148.3 | 126.4 | 187.7 |
| - |
| (96.3) |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | (164.5) | (0.7) | (2,657.4) | (253.2) | (105.1) | (47.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (164.7) | (0.8) | (2,658.2) | (252.1) | (105.1) | (50.9) |
| Net Income Attributable To Parent | (87.4) | 51.2 | (2,095.6) | (131.0) | (63.0) | (58.0) |
| Less: Minority Interest | (96.2) | (69.8) | (579.3) | (136.9) | (43.4) | 7.2 |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (18.3) | 51.2 | (2,095.6) | (131.0) | (95.0) | (58.0) |
| - |
| - |
| - |
| 67.5 |
| 51.5 |
| 45.8 |
| Shares Diluted | - | - | - | 67.5 | 51.5 | 45.8 |