| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||
| Revenues | 0.8 | 0.5 | 1.5 | 0.0 | 0.0 | (0.3) | 0.1 | 0.7 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | (3.7) | 0.1 | 3.0 | ||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 2.9 | 2.1 | 0.7 | 0.2 | 0.1 | 2.9 | 1.1 | 0.0 |
| Cost of Revenue | 3.4 | 2.7 | 3.1 | 0.3 | 0.3 | 2.3 | 0.6 | 0.0 |
| Gross Profit | (0.6) | (0.6) | (2.4) | (0.1) | (0.2) | 0.5 | 0.4 | (0.0) |
| Operating Expenses | ||||||||
| Research & Development | 0.0 | 0.0 | 0.1 | 0.1 | 1.6 | 1.1 | 0.3 | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||
| Interest Income | - | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | - | - | 0.0 | 0.0 | 0.1 | 1.7 | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (64.7) | (68.2) | (48.4) | (14.8) | (15.6) | |||
| Per Share | ||||||||
| EPS Basic | (8.28) | (17.02) | (31.77) | (0.49) | (0.69) | (1.69) | (0.86) | (0.15) |
| EPS Diluted | - | (17.02) | (31.77) | (0.49) | (0.69) | (1.69) | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | |
| 0.7 |
| 1.5 |
| 0.7 |
| 0.6 |
| 0.0 |
| 0.3 |
| 0.2 |
| 0.5 |
| 0.1 |
| 0.0 |
| Cost of Revenue | 0.7 | 1.2 | 1.5 | 0.0 | 0.0 | (0.1) | 0.4 | 0.5 | 2.4 | 0.2 | 0.0 | 0.0 | 0.0 | (2.8) | 0.1 | 2.5 | 0.6 | 1.2 | 0.7 | 0.4 | 0.0 | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 |
| Gross Profit | 0.0 | (0.7) | 0.0 | 0.0 | 0.0 | (0.1) | (0.3) | 0.2 | (2.2) | (0.0) | (0.0) | (0.0) | 0.0 | (0.8) | 0.0 | 0.5 | 0.1 | 0.3 | 0.0 | 0.2 | 0.0 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | 0.1 | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| General & Administrative | 2.2 | 8.7 | 17.2 | 4.4 | 5.4 | 6.7 | 11.3 | 8.6 | 13.0 | 5.4 | 4.1 | 1.7 | 1.2 | 6.3 | 2.0 | 1.4 | 2.0 | |||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | ||||||||||
| Amortization of Intangibles | 0.1 | - | 0.1 | - | 0.1 | - | 0.1 | - | - | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Operating Expenses | - | - | - | - | 5.4 | 6.7 | 11.3 | 8.6 | 13.0 | 5.4 | 4.1 | 1.7 | 1.2 | 7.7 | 2.0 | 1.4 | ||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||
| Interest Income | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - |
| Interest Expense | - | - | 0.1 | 0.1 | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | 0.0 | ||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Operating Income | (3.2) | (29.6) | (16.9) | 17.7 | 0.1 | (6.0) | 0.0 | 0.1 | (0.5) | (0.2) | (3.2) | 1.2 | (0.1) | (0.1) | (0.5) | (0.5) | (0.1) | |||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (1.8) | (42.7) | (33.6) | 13.4 | (5.3) | (12.8) | (11.6) | (8.3) | (15.7) | (5.7) | (7.3) | (0.6) | (1.3) | (8.7) | (2.5) | (1.4) | (2.9) | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | (0.3) | - | - | - | (0.5) | - | - | - | 0.2 | - | - | |||||||||
| Net Income | (1.8) | (42.7) | (33.6) | 13.4 | (5.3) | (13.5) | (11.9) | (8.3) | (15.7) | (5.7) | (7.7) | (0.4) | (1.3) | (8.5) | (2.3) | (1.4) | (2.9) | |||||||||
| Net Income Attributable To Parent | (1.8) | (42.7) | (33.6) | 13.4 | (5.3) | (13.5) | (11.9) | (8.3) | (15.7) | (5.7) | (7.7) | (0.4) | (1.3) | (8.5) | (2.3) | (1.4) | ||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income To Common Shareholders | (1.8) | (43.5) | (33.6) | 13.4 | (5.3) | (15.8) | (11.9) | (8.3) | (15.7) | (5.7) | (7.7) | (0.4) | (1.3) | (8.5) | (2.3) | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | (0.23) | - | (0.22) | 0.16 | (2.69) | - | (0.21) | (0.16) | (0.33) | - | (0.26) | (0.01) | (0.05) | - | (0.10) | (0.07) | (0.13) | - | (0.24) | (0.37) | (0.20) | - | (0.09) | (0.06) | (0.07) | (0.02) |
| EPS Diluted | - | - | - | 0.09 | (0.08) | - | (0.21) | (0.16) | (0.33) | - | (0.26) | (0.01) | (0.05) | - | (0.10) | (0.07) | (0.13) | - | ||||||||
| Shares Basic | 7.9 | - | 150.3 | 83.2 | 2.0 | - | 55.9 | 51.7 | 47.4 | - | 29.8 | 25.6 | 25.6 | - | 21.5 | 21.9 | 23.1 | - | ||||||||
| Shares Diluted | - | - | - | 150.2 | 69.3 | - | 55.9 | 51.7 | 47.4 | - | 29.8 | 25.6 | 25.6 | - | 21.5 | 21.9 | 23.1 | - | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 32.5 | 35.7 | 39.6 | 12.5 | 11.6 | 17.3 | 5.6 | 0.9 |
| Depreciation & Amortization | - | 0.7 | 0.4 | 0.2 | 0.0 | 0.2 | 0.2 | - |
| Amortization of Intangibles | - | 0.6 | 0.4 | 0.2 | 0.4 | 0.1 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | 39.6 | 12.5 | 14.1 | 27.6 | 6.6 | - |
| 0.1 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (32.0) | (28.7) | (6.4) | (2.2) | (1.3) | (1.0) | (0.1) | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - |
| (28.1) |
| (6.3) |
| (0.9) |
| Net Income From Discontinued Ops | - | - | (1.0) | (0.3) | 0.3 | - | - | - |
| Net Income | (64.7) | (68.2) | (49.4) | (15.1) | (15.2) | (28.1) | (6.3) | (0.9) |
| Net Income Attributable To Parent | (64.7) | (68.2) | (49.4) | (15.1) | (15.2) | (28.1) | (6.3) | (0.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 0.9 | 2.3 | - | - | - | - | - |
| Net Income To Common Shareholders | (65.6) | (69.0) | (51.7) | (15.1) | (15.2) | (28.1) | (6.3) | (0.9) |
| (0.86) |
| - |
| Shares Basic | 7.9 | 4.0 | 1.6 | 30.9 | 22.1 | 16.6 | 7.3 | 6.3 |
| Shares Diluted | - | 4.0 | 1.6 | 30.9 | 22.1 | 16.6 | 7.3 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 3.6 |
| 3.8 |
| 2.9 |
| 3.8 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 17.3 |
| 3.6 |
| 3.8 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (1.2) |
| (0.5) |
| 0.7 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.9) |
| (4.8) |
| (4.2) |
| (2.2) |
| (4.8) |
| (0.6) |
| (0.4) |
| (0.5) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.9) |
| (4.8) |
| (4.2) |
| (2.2) |
| (4.8) |
| (0.6) |
| (0.4) |
| (0.5) |
| (0.1) |
| (2.9) |
| (16.9) |
| (4.8) |
| (4.2) |
| (2.2) |
| (4.8) |
| (0.6) |
| (0.4) |
| (0.5) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| (2.9) |
| (16.9) |
| (4.8) |
| (4.2) |
| (2.2) |
| (4.8) |
| (0.6) |
| (0.4) |
| (0.5) |
| (0.1) |
| (0.24) |
| (0.37) |
| (0.20) |
| - |
| (0.09) |
| - |
| - |
| - |
| 19.8 |
| 11.4 |
| 11.2 |
| - |
| 6.9 |
| 7.0 |
| 7.0 |
| 6.2 |
| 19.8 |
| 11.4 |
| 11.2 |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |