| (in millions of USD, except per-share data) | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||
| Revenues | 11.0 | 2.3 | 1.3 | 2.1 | 1.5 | 1.2 | 0.7 | 1.2 | 0.9 | 0.5 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | ||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 16.7 | 6.1 | 3.3 | 0.6 | 0.4 | 0.0 |
| Cost of Revenue | - | 5.8 | 3.5 | - | 0.6 | 0.0 |
| Gross Profit | - | 0.3 | (0.2) | - | (0.1) | 0.0 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (8,864.9) | 444.2 | (2.4) | (2.4) | (1.7) | (0.1) |
| Non-Operating | ||||||
| Interest Income | - | 0.0 | 0.1 | - | - | - |
| Interest Expense | - | 0.2 | 0.3 | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | 92.3 | - | - | - | - |
| Net Income From Continuing Ops | (8,671.8) | 348.6 | (3.3) | (2.5) | (2.0) | (0.2) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (19.11) | 13.60 | (1.32) | (0.05) | (0.05) | (0.02) |
| EPS Diluted | (19.11) | 13.39 | (1.32) | (0.05) | (0.05) | (0.02) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (8,864.2) | 445.0 | (1.5) | (1.9) | (1.7) | (0.1) |
| EBIT | (8,864.9) | 444.2 | (2.4) | (2.4) | (1.7) | (0.1) |
| 0.3 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| Cost of Revenue | 1.4 | 1.0 | - | - | 1.4 | 1.2 | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | - | - | 0.0 | 0.0 | - |
| Gross Profit | 9.6 | 1.3 | - | - | 0.1 | (0.0) | - | - | - | - | - | - | - | - | - | (0.1) | 0.1 | - | - | 0.0 | - | - |
| Operating Expenses | ||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| General & Administrative | 75.0 | 223.4 | 12.0 | 0.0 | 1.0 | 1.0 | 2.1 | 0.0 | 0.1 | 0.1 | (0.2) | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | |||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | (0.0) | 0.0 | ||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Operating Expenses | 3,850.2 | 5,471.6 | (446.7) | 1.0 | 1.0 | 0.9 | (0.2) | 0.8 | 1.0 | 0.7 | 1.2 | 0.6 | 0.3 | 0.5 | 0.4 | 0.3 | ||||||
| Operating Income | ||||||||||||||||||||||
| Operating Income | (3,840.6) | (5,470.3) | 446.5 | (0.5) | (0.9) | (0.9) | (0.7) | (0.5) | (0.6) | (0.6) | (1.1) | (0.5) | (0.3) | (0.5) | (0.6) | (0.4) | (0.0) | (0.7) | (0.1) | (0.0) | (0.0) | (0.0) |
| Non-Operating | ||||||||||||||||||||||
| Interest Income | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - |
| Interest Expense | (4.8) | 0.2 | - | - | 0.1 | 0.1 | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | ||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Operating Income | 0.0 | - | - | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) | (0.3) | (0.3) | (0.0) | (0.0) | (0.0) | 0.0 | (0.1) | (0.1) | (0.1) | |||||
| Pre-Tax Income | (3,818.4) | (5,296.4) | - | - | (1.2) | (1.0) | - | - | - | - | - | - | - | - | - | - | - | |||||
| Tax & Net | ||||||||||||||||||||||
| Income Tax Expense | - | (92.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (3,818.4) | (5,204.1) | 351.3 | (0.6) | (1.2) | (1.0) | (0.8) | (0.7) | (0.9) | (0.9) | (1.2) | (0.5) | (0.3) | (0.5) | (0.7) | (0.5) | (0.1) | |||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income | (3,818.4) | (5,204.1) | 351.3 | (0.6) | (1.2) | (1.0) | (0.8) | (0.7) | (0.9) | (0.9) | (1.2) | (0.5) | (0.3) | (0.5) | (0.7) | (0.5) | (0.1) | |||||
| Net Income Attributable To Parent | (3,818.4) | (5,204.1) | 351.3 | (0.6) | (1.2) | (1.0) | (0.8) | (0.7) | (0.9) | (0.9) | (1.2) | (0.5) | (0.3) | (0.5) | (0.7) | (0.5) | ||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Less: Preferred Dividends | - | - | 14.5 | 0.0 | 0.0 | 3.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||
| Net Income To Common Shareholders | (3,818.4) | (5,204.1) | 333.9 | (0.6) | (1.2) | (3.9) | (0.8) | (0.7) | (0.9) | (0.9) | (1.2) | (0.5) | (0.3) | (0.5) | (0.7) | |||||||
| Per Share | ||||||||||||||||||||||
| EPS Basic | (8.40) | (15.98) | - | (0.31) | (0.58) | (1.66) | - | (0.26) | (0.02) | (0.02) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | 0.00 | (0.02) | - | (0.01) | - | - |
| EPS Diluted | (8.40) | (15.98) | - | (0.31) | (0.58) | (1.66) | - | (0.26) | (0.02) | (0.02) | - | (0.01) | (0.01) | (0.01) | - | (0.01) | 0.00 | (0.02) | ||||
| Shares Basic | 454.6 | 325.7 | - | 2.0 | 2.0 | 2.4 | - | 2.5 | 49.7 | 49.7 | - | 48.9 | 48.8 | 48.7 | - | 43.7 | 41.4 | 40.6 | ||||
| Shares Diluted | 454.6 | 325.7 | - | 2.0 | 2.0 | 2.4 | - | 2.5 | 49.7 | 49.7 | - | 48.9 | 48.8 | 48.7 | - | 43.7 | 41.4 | 40.6 | ||||
| Supplementary Data | ||||||||||||||||||||||
| EBITDA | (3,840.5) | (5,470.2) | 446.7 | (0.3) | (0.7) | (0.8) | (0.4) | (0.3) | (0.4) | (0.4) | (0.9) | (0.4) | (0.2) | (0.4) | (0.6) | (0.4) | (0.0) | (0.7) | - | - | - | - |
| EBIT | (3,840.6) | (5,470.3) | 446.5 | (0.5) | (0.9) | (0.9) | (0.7) | (0.5) | (0.6) | (0.6) | (1.1) | (0.5) | (0.3) | (0.5) | (0.6) | (0.4) | (0.0) | (0.7) | (0.1) | |||
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 310.5 | 14.0 | 2.3 | 0.0 | 0.2 | 0.1 |
| Depreciation & Amortization | 0.7 | 0.8 | 0.9 | 0.5 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 8,876.0 | (443.9) | 2.3 | 2.6 | 1.6 | 0.1 |
| - |
| (1.3) |
| (0.3) |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | (0.8) | (0.1) | (0.3) | (0.0) |
| Pre-Tax Income | - | 440.9 | (3.3) | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (8,671.8) | 348.6 | (3.3) | (2.5) | (2.0) | (0.2) |
| Net Income Attributable To Parent | (8,671.8) | 348.6 | (3.3) | (2.5) | (2.0) | (0.2) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 17.5 | - | - | - | - |
| Net Income To Common Shareholders | (8,689.3) | 328.2 | (3.3) | (2.5) | (2.0) | (0.2) |
| 454.6 |
| 24.1 |
| 2.5 |
| 49.1 |
| 43.1 |
| 9.8 |
| Shares Diluted | 454.6 | 24.5 | 2.5 | 49.1 | 43.1 | 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.7 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| (0.0) |
| (0.0) |
| - |
| (0.7) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.7) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.1) |
| (0.7) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| (0.01) |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |