| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 27.9 | 32.3 | 30.5 | 25.7 | 25.1 | 25.8 | 22.8 | 29.0 | 30.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (142.9) | (193.0) | 141.8 | 11.7 | (52.4) | 28.5 | (36.6) | (11.5) | 47.2 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 0.4 | (5.0) | 0.7 | 1.6 | 0.7 | 1.2 | 0.6 | 0.5 | 1.6 |
| Net Income From Continuing Ops | (150.3) | (188.8) | 146.7 | 14.9 | |||||
| Per Share | |||||||||
| EPS Basic | (0.45) | - | 0.48 | 0.07 | (0.32) | - | (0.26) | (0.09) | 0.44 |
| EPS Diluted | (0.45) | - | 0.47 | 0.07 | (0.32) | ||||
| Supplementary Data | |||||||||
| EBITDA | (132.9) | (181.3) | 151.4 | 20.0 | (45.1) | 37.2 | (28.2) | (3.1) | 54.0 |
| EBIT | (142.9) | (193.0) | 141.8 | 11.7 | (52.4) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 116.4 | 113.6 | 108.1 | 44.9 | 32.3 | 96.1 | 21.1 | 4.6 | 7.9 | 7.0 | 3.7 |
| Cost of Revenue | - | - | - | 29.6 | 20.4 | 30.7 | 14.1 | - | - | - | - |
| Gross Profit | - | - | - | 15.4 | 11.9 | 65.3 | 7.0 | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | 0.1 | 0.4 | 0.5 | 0.4 |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (182.4) | (91.8) | 27.6 | (16.6) | (107.2) | 5.9 | 1.6 | (2.0) | (1.9) | (1.4) | 0.2 |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | 3.1 | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (2.3) | (2.0) | 4.0 | 0.3 | (0.6) | 3.9 | - | 0.8 | (0.5) | (0.3) | 0.1 |
| Net Income From Continuing Ops | (177.5) | (84.9) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.52) | (0.31) | 0.20 | (0.16) | (1.34) | (0.02) | (0.07) | (0.62) | - | - | - |
| EPS Diluted | (0.52) | (0.31) | 0.19 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (142.8) | (55.0) | 59.9 | (2.2) | (79.3) | 20.3 | 4.9 | (2.0) | (1.8) | (1.3) | 0.3 |
| EBIT | (182.4) | (91.8) | 27.6 | ||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 27.6 | 20.0 | 33.1 | 19.7 | 8.2 | 16.4 | 13.7 | 5.5 | 6.0 |
| Depreciation & Amortization | 10.0 | 11.7 | 9.6 | 8.2 | 7.2 | 8.7 | 8.4 | 8.3 | 6.8 |
| Amortization of Intangibles | 0.2 | - | - | - | 0.2 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 170.8 | 225.3 | (111.3) | 13.9 | 77.5 | (2.7) | 59.5 | 40.5 | (16.8) |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (6.9) | 2.3 | 5.6 | 4.7 | (4.7) | 1.7 | (1.6) | 0.1 | 4.5 |
| Pre-Tax Income | (149.9) | (193.8) | 147.4 | 16.5 | (57.0) | 30.2 | (38.2) | (11.4) | 51.7 |
| (57.7) |
| 29.0 |
| (38.8) |
| (12.0) |
| 50.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (150.3) | (188.8) | 146.7 | 14.9 | (57.7) | 29.0 | (38.8) | (12.0) | 50.1 |
| Net Income Attributable To Parent | (146.7) | (188.4) | 150.9 | 14.9 | (57.7) | 29.0 | (38.8) | (12.0) | 50.1 |
| Less: Minority Interest | (3.6) | - | (4.2) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (146.7) | (188.4) | 150.9 | 14.9 | (57.7) | 29.0 | (38.8) | (12.0) | 50.1 |
| - |
| (0.26) |
| (0.09) |
| 0.43 |
| Shares Basic | 325.6 | - | 317.3 | 206.9 | 181.4 | - | 149.7 | 128.1 | 114.6 |
| Shares Diluted | 325.6 | - | 318.9 | 208.8 | 181.4 | - | 149.7 | 128.1 | 115.6 |
| 28.5 |
| (36.6) |
| (11.5) |
| 47.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 100.4 | 81.0 | 41.5 | 27.7 | 23.0 | 39.2 | 2.5 | 2.0 | 1.9 | 3.9 | 1.6 |
| Depreciation & Amortization | 39.6 | 36.8 | 32.3 | 14.4 | 27.8 | 14.4 | 3.3 | 0.0 | 0.1 | 0.1 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | 1.3 | (3.0) | (0.0) | - | - | - | - |
| Total Operating Expenses | 298.8 | 205.4 | 80.5 | 61.5 | 139.5 | 83.0 | 19.9 | 2.0 | 1.9 | 8.3 | 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | (0.0) | - | - | - | - | - | - | - |
| Other Non-Operating Income | 5.7 | 8.0 | 4.7 | 3.0 | 1.3 | (3.0) | (19.5) | 0.7 | 0.2 | 0.1 | 0.0 |
| Pre-Tax Income | (179.8) | (86.9) | 32.3 | (13.6) | (105.9) | 2.8 | 1.6 | (2.0) | (1.9) | (1.3) | 0.2 |
| 28.3 |
| (13.9) |
| (105.3) |
| (1.0) |
| 1.6 |
| (2.0) |
| (1.9) |
| (1.0) |
| 0.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 3.8 | 7.7 | (1.6) | - | - |
| Net Income | (177.5) | (84.9) | 28.3 | (13.9) | (105.3) | (1.0) | (2.3) | (9.7) | (3.5) | (1.0) | 0.2 |
| Net Income Attributable To Parent | (169.3) | (80.3) | 28.3 | (13.9) | (105.3) | (1.0) | (2.3) | (9.7) | (3.5) | (0.9) | 0.2 |
| Less: Minority Interest | - | (4.6) | - | - | - | - | - | (0.2) | (0.1) | (0.1) | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (169.3) | (80.3) | 28.3 | (13.9) | (105.3) | (1.0) | (2.3) | (9.7) | (3.5) | (0.9) | 0.2 |
| (0.16) |
| (1.34) |
| (0.02) |
| (0.07) |
| (0.62) |
| - |
| - |
| - |
| Shares Basic | 325.6 | 257.9 | 140.3 | 87.5 | 78.6 | 55.4 | 30.6 | 15.2 | - | - | - |
| Shares Diluted | 325.6 | 257.9 | 141.5 | 87.5 | 78.6 | 55.4 | 30.6 | 15.2 | - | - | - |
| (16.6) |
| (107.2) |
| 5.9 |
| 1.6 |
| (2.0) |
| (1.9) |
| (1.4) |
| 0.2 |