| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | - | - | - | - | 0.1 | 0.1 | 0.1 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | 36.3 | 30.5 | 19.3 | 24.5 | 20.8 | 15.2 | 8.8 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (56.4) | (48.3) | (33.4) | (38.4) | (34.7) | (25.7) | (13.8) |
| Non-Operating | |||||||
| Interest Income | - | - | - | 2.1 | 1.2 | - | - |
| Interest Expense | 3.4 | 2.1 | 2.1 | (2.6) | 1.7 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (54.4) | (38.2) | (55.2) | (37.9) | (18.8) | (36.1) | |
| Per Share | |||||||
| EPS Basic | (0.87) | (0.72) | (1.74) | (1.31) | (0.65) | (1.91) | - |
| EPS Diluted | (0.87) | (0.72) | (1.74) | (1.31) | (0.65) | (1.91) | - |
| Supplementary Data | |||||||
| EBITDA | (55.7) | (47.4) | (32.4) | (37.4) | (33.9) | (25.5) | (13.7) |
| EBIT | (56.4) | (48.3) | (33.4) | (38.4) | (34.7) | (25.7) | (13.8) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | 9.8 | 11.0 | 8.5 | 7.0 | 4.0 | 4.8 | 5.4 | 5.0 | 4.1 | 7.3 | 5.8 | 5.9 | 5.5 | 5.0 | 5.4 | 5.0 | 5.4 | 3.9 | 5.3 | 3.3 | 2.8 | 1.8 | 1.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | 6.4 | 4.7 | 4.7 | 4.2 | 4.1 | 3.3 | 3.3 | 3.6 | 3.8 | 3.1 | 3.0 | 3.6 | 4.2 | 3.2 | 3.5 | 3.8 | 3.6 | ||||||
| Depreciation & Amortization | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | 16.3 | 15.8 | 13.2 | 11.2 | 8.1 | 8.1 | 8.8 | 8.6 | 7.9 | 10.3 | 8.9 | 9.6 | 9.6 | 8.1 | 8.9 | 8.8 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (16.3) | (15.8) | (13.2) | (11.2) | (8.1) | (8.1) | (8.8) | (8.6) | (7.9) | (10.3) | (8.9) | (9.6) | (9.6) | (8.1) | (8.9) | (8.8) | (9.0) | (7.7) | (8.0) | (5.3) | (4.7) | (2.7) | (2.6) |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.7 | - | 0.3 | 0.1 | - | - | - | - | - | - | - |
| Interest Expense | 1.6 | 1.4 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | (4.5) | 0.7 | 0.6 | 0.6 | - | 0.5 | 0.4 | - | - | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | 7.4 | (13.7) | 1.9 | 6.4 | 15.5 | (5.9) | (1.9) | (13.7) | (0.3) | (0.8) | 0.4 | (0.0) | 0.8 | 3.0 | 0.2 | 4.6 | 8.1 | ||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | (8.9) | (29.5) | (11.3) | (4.8) | 7.4 | (14.1) | (10.6) | (22.2) | (8.2) | (11.1) | (8.4) | (9.6) | (8.8) | (5.1) | (8.7) | (4.1) | (0.9) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | (8.9) | (29.5) | (11.3) | (4.8) | 7.4 | (14.1) | (10.6) | (22.2) | (8.2) | (11.1) | (8.4) | (9.6) | (8.8) | (5.1) | (8.7) | (4.1) | (0.9) | ||||||
| Net Income Attributable To Parent | (8.9) | (29.5) | (11.3) | (4.8) | 7.4 | (14.1) | (10.6) | (22.2) | (8.2) | (11.1) | (8.4) | (9.6) | (8.8) | (5.1) | (8.7) | (4.1) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | (8.9) | (29.5) | (11.3) | (4.8) | 7.4 | (14.1) | (10.6) | (22.2) | (8.2) | (11.1) | (8.4) | (9.6) | (8.8) | (5.1) | (8.7) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (0.14) | - | (0.21) | (0.09) | 0.15 | - | (0.33) | (0.74) | (0.28) | - | (0.29) | (0.33) | (0.30) | - | (0.30) | (0.14) | (0.03) | - | (0.69) | (1.46) | - | - | - |
| EPS Diluted | (0.14) | - | (0.21) | (0.09) | 0.13 | - | (0.33) | (0.74) | (0.28) | - | (0.29) | (0.33) | (0.30) | - | (0.30) | (0.14) | (0.03) | - | |||||
| Shares Basic | 62.4 | - | 54.9 | 51.5 | 50.5 | - | 32.0 | 29.9 | 29.2 | - | 28.9 | 28.9 | 28.9 | - | 28.9 | 28.8 | 28.7 | - | |||||
| Shares Diluted | 62.4 | - | 54.9 | 51.5 | 54.8 | - | 32.0 | 29.9 | 29.2 | - | 28.9 | 28.9 | 28.9 | - | 28.9 | 28.8 | 28.7 | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | (16.1) | (15.6) | (13.0) | (11.0) | (7.9) | (7.8) | (8.6) | (8.4) | (7.7) | (10.0) | (8.7) | (9.4) | (9.4) | (7.9) | (8.7) | (8.6) | (8.8) | (7.6) | (8.0) | (5.3) | (4.6) | (2.7) | (2.6) |
| EBIT | (16.3) | (15.8) | (13.2) | (11.2) | (8.1) | (8.1) | (8.8) | (8.6) | (7.9) | (10.3) | (8.9) | (9.6) | (9.6) | (8.1) | (8.9) | (8.8) | (9.0) | (7.7) | (8.0) | ||||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 20.1 | 17.8 | 14.1 | 13.9 | 14.1 | 10.7 | 5.2 |
| Depreciation & Amortization | 0.7 | 0.8 | 1.0 | 1.0 | 0.8 | 0.2 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 56.4 | 48.3 | 33.4 | 38.4 | 34.8 | 25.9 | 13.9 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.0 | 10.1 | (21.8) | 0.5 | 15.9 | (10.4) | (3.9) |
| Pre-Tax Income | - | (38.2) | (55.2) | - | - | - | - |
| (17.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (54.4) | (38.2) | (55.2) | (37.9) | (18.8) | (36.1) | (17.7) |
| Net Income Attributable To Parent | (54.4) | (38.2) | (55.2) | (37.9) | (18.8) | (36.1) | (17.7) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (54.4) | (38.2) | (55.2) | (37.9) | (18.8) | (36.1) | (17.7) |
| Shares Basic | 62.4 | 53.0 | 31.7 | 28.9 | 28.8 | 18.9 | - |
| Shares Diluted | 62.4 | 53.0 | 31.7 | 28.9 | 28.8 | 18.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 2.8 |
| 2.0 |
| 1.9 |
| 1.0 |
| 0.9 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 7.8 |
| 8.1 |
| 5.3 |
| 4.7 |
| 2.8 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| (8.1) |
| (11.8) |
| 0.2 |
| 0.2 |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| (16.2) |
| (17.1) |
| (4.5) |
| (2.6) |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| (16.2) |
| (17.1) |
| (4.5) |
| (2.6) |
| (2.9) |
| (0.9) |
| 1.6 |
| (16.2) |
| (17.1) |
| (4.5) |
| (2.6) |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| (0.9) |
| 1.6 |
| (16.2) |
| (17.1) |
| (4.5) |
| (2.6) |
| (2.9) |
| (0.69) |
| (1.46) |
| - |
| - |
| - |
| 23.3 |
| 11.7 |
| - |
| - |
| - |
| 23.3 |
| 11.7 |
| - |
| - |
| - |
| (5.3) |
| (4.7) |
| (2.7) |
| (2.6) |