| (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 | Q1 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | - | - | - | 577.9 | 1,074.9 | 1,748.2 | 328.4 | 509.9 | 854.6 | 161.4 | 204.8 | 347.6 | 13.2 | 16.4 | 13.2 | 14.0 | 12.5 | 9.1 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | (16.9) | (88.6) | (25.3) | (18.5) | (15.4) | (3.6) | (25.1) | (22.0) | (31.8) | (6.8) | (52.9) | (51.1) | (45.4) | (332.0) | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | 0.0 | (0.1) | (0.0) | 0.1 | 0.0 | (0.0) | (0.1) | 0.1 | 0.2 | (0.0) | 0.2 | 0.2 | 0.0 | (2.5) | (0.6) | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | (0.41) | - | (1.15) | (2.16) | 1.18 | - | (0.45) | (2.67) | (1.86) | - | (4.74) | (4.69) | (4.27) | - | (6.11) | (0.05) | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | (16.9) | (88.6) | (25.1) | (18.3) | (15.2) | (3.5) | (25.0) | (21.9) | (31.8) | (3.8) | (48.9) | (47.3) | (42.4) | (325.0) | (1,588.5) | (37.5) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | - | 2,335.2 | 3,441.1 | 727.0 | 56.2 | 28.5 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (149.3) | (147.8) | (82.6) | (156.2) | (2,018.9) | (79.1) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (0.1) | (0.0) | 0.1 | 0.4 | (11.3) | 0.4 |
| Net Income From Continuing Ops | (128.7) | (97.7) | (94.4) | (153.7) | (1,989.9) | (79.6) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (4.46) | (8.87) | (7.97) | (21.01) | (203.08) | - |
| EPS Diluted | (4.46) | (8.87) | (7.97) | (21.01) | (203.08) | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (148.9) | (147.2) | (82.2) | (142.3) | (1,993.6) | (71.1) |
| EBIT | (149.3) | (147.8) | (82.6) | (156.2) | (2,018.9) | (79.1) |
| 8.5 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.2 | 1.2 | - |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 3.1 | 4.0 | 3.8 | 3.1 | 7.0 | 6.4 | 6.1 | 5.9 | 3.3 | 3.0 | 2.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | 0.0 | (4.6) | 2.6 | 2.7 | 2.0 | 5.5 | 5.5 | 5.4 | 5.4 | 1.6 | 1.6 | 1.6 |
| Other Operating Expenses | 0.0 | (0.3) | 0.1 | 0.3 | 0.0 | (0.8) | 0.0 | 0.4 | 0.4 | (0.9) | 0.3 | 0.2 | 0.7 | 0.6 | 0.5 | 0.5 | 0.7 | 0.3 | 0.3 | 0.4 |
| Total Operating Expenses | 260.5 | 378.0 | 427.5 | 596.4 | 1,081.2 | 1,763.8 | 341.5 | 531.9 | 886.4 | 168.2 | 257.6 | 398.7 | 58.7 | 348.4 | 1,608.1 | 57.6 | 61.0 | 39.0 | 39.8 | 36.6 |
| (1,594.9) |
| (43.6) |
| (48.5) |
| (29.9) |
| (31.3) |
| (28.4) |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | (0.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.8 | (20.5) | 40.9 | (2.9) | 2.0 | (0.3) | 0.3 | 0.4 | 0.7 | 0.1 | 0.4 | (0.3) | (0.0) | (1.5) | 0.7 | 0.4 | (0.5) | 1.1 | (0.3) | (0.3) |
| Pre-Tax Income | (11.4) | (65.2) | (21.6) | (30.1) | 19.4 | (33.9) | (3.9) | (35.4) | (21.1) | (6.6) | (51.5) | (50.4) | (44.8) | (328.9) | (1,593.2) | (32.7) | (46.5) | (28.8) | (31.7) | (28.8) |
| (5.1) |
| (3.1) |
| 0.0 |
| 0.2 |
| 0.0 |
| Net Income From Continuing Ops | (11.7) | (65.3) | (21.6) | (30.2) | 19.4 | (33.9) | (3.8) | (35.5) | (21.3) | (6.5) | (51.7) | (50.5) | (44.9) | (326.4) | (1,592.5) | (27.6) | (43.3) | (28.8) | (31.9) | (28.8) |
| Net Income From Discontinued Ops | 0.0 | - | (1.6) | - | (3.1) | - | (2.5) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (11.7) | (95.2) | (23.2) | (30.2) | 16.2 | (40.4) | (6.3) | (35.5) | (21.3) | (78.7) | (51.7) | (50.5) | (44.9) | (326.4) | (1,592.5) | (27.6) | (43.3) | (28.8) | (31.9) | (28.8) |
| Net Income Attributable To Parent | (11.7) | (85.3) | (14.9) | (14.7) | 7.7 | (19.2) | (2.9) | (16.4) | (8.2) | (26.7) | (17.3) | (16.8) | (14.0) | (98.9) | (468.1) | (3.9) | (7.1) | (28.8) | (31.9) | (28.8) |
| Less: Minority Interest | 0.0 | (9.9) | (8.2) | (15.4) | 8.5 | (21.2) | (3.4) | (19.1) | (13.1) | (52.0) | (34.4) | (33.7) | (30.9) | (227.5) | (1,124.4) | (23.7) | (36.2) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (11.7) | (85.3) | (14.9) | (14.7) | 7.7 | (19.2) | (2.9) | (16.4) | (8.2) | (26.7) | (17.3) | (16.8) | (14.0) | (98.9) | (468.1) | (3.9) | (7.1) | (28.8) | (31.9) | (28.8) |
| (0.12) |
| - |
| - |
| - |
| EPS Diluted | (0.41) | - | (1.15) | (2.16) | 1.13 | - | (0.45) | (2.67) | (1.86) | - | (4.74) | (4.69) | (4.27) | - | (6.11) | (0.05) | (0.14) | - | - | - |
| Shares Basic | 28.4 | - | 13.0 | 6.8 | 6.5 | - | 6.4 | 6.2 | 4.4 | - | 3.7 | 3.6 | 3.3 | - | 76.6 | 71.2 | 57.2 | - | - | - |
| Shares Diluted | 28.4 | - | 13.0 | - | 7.2 | - | 6.4 | 6.2 | 4.4 | - | 3.7 | 3.6 | 3.3 | - | 76.6 | 71.2 | 258.6 | - | - | - |
| (42.6) |
| (26.6) |
| (28.3) |
| (25.6) |
| EBIT | (16.9) | (88.6) | (25.3) | (18.5) | (15.4) | (3.6) | (25.1) | (22.0) | (31.8) | (6.8) | (52.9) | (51.1) | (45.4) | (332.0) | (1,594.9) | (43.6) | (48.5) | (29.9) | (31.3) | (28.4) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 0.5 | 0.6 | 0.3 | 13.9 | 25.4 | 8.0 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 2.7 | 21.8 | 6.5 |
| Other Operating Expenses | 0.1 | 0.1 | 0.0 | 0.4 | 2.3 | 0.9 |
| Total Operating Expenses | 1,662.4 | 2,483.1 | 3,523.6 | 883.2 | 2,075.1 | 107.6 |
| - |
| (0.3) |
| 0.0 |
| 0.0 |
| - |
| - |
| Other Non-Operating Income | 18.3 | 19.5 | 1.2 | 0.2 | (0.9) | (0.2) |
| Pre-Tax Income | (128.2) | (97.4) | (94.3) | (153.3) | (2,001.3) | (79.2) |
| - |
| (34.6) |
| (9.0) |
| (72.2) |
| - |
| - |
| Net Income | (160.1) | (132.2) | (103.4) | (225.8) | (1,989.9) | (79.6) |
| Net Income Attributable To Parent | (126.6) | (107.2) | (46.7) | (74.9) | (578.1) | (79.6) |
| Less: Minority Interest | (33.5) | (25.0) | (56.8) | (151.0) | (1,411.8) | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (126.6) | (107.2) | (46.7) | (74.9) | (578.1) | (79.6) |
| 28.4 |
| 12.1 |
| 5.9 |
| 3.6 |
| 2.8 |
| - |
| Shares Diluted | 28.4 | 12.1 | 5.9 | 3.6 | 2.8 | - |