| (in millions of USD, except per-share data) | Q1 FY 26 | Q1 FY 25 |
|---|---|---|
| Revenues | ||
| Revenues | 0.5 | 0.0 |
| Cost of Revenue | 0.3 | 0.1 |
| Gross Profit | 0.2 | (0.0) |
| Operating Expenses | ||
| Research & Development | 0.1 | - |
| Selling General & Administrative | - | - |
| Selling & Marketing | 0.0 | 0.0 |
| General & Administrative | 1.1 | 0.7 |
| Depreciation & Amortization | - | - |
| Amortization of Intangibles | - | - |
| Other Operating Expenses | - | - |
| Total Operating Expenses | 1.5 | 0.8 |
| Operating Income | ||
| Operating Income | (1.3) | (0.9) |
| Non-Operating | ||
| Interest Income | - | - |
| Interest Expense | - | - |
| Income From Equity Investments | - | - |
| Other Non-Operating Income | (0.0) | 0.0 |
| Pre-Tax Income | ||
| Tax & Net | ||
| Income Tax Expense | (0.0) | (0.1) |
| Net Income From Continuing Ops | (1.1) | (0.7) |
| Net Income From Discontinued Ops | (0.3) | (0.6) |
| Net Income | (1.4) | (1.3) |
| Net Income Attributable To Parent | ||
| Per Share | ||
| EPS Basic | (0.02) | (0.02) |
| EPS Diluted | (0.02) | (0.02) |
| Shares Basic | 73.8 | 63.4 |
| Shares Diluted | 73.8 | 63.4 |
| Supplementary Data | ||
| EBITDA | - | - |
| EBIT | (1.3) | (0.9) |
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 1.9 | 0.5 | 0.4 | 0.9 | 0.7 | 1.4 | 1.7 | 0.0 | 0.0 | 73.2 | 11.5 | - | - | - |
| Cost of Revenue | 0.7 | 0.3 | 1.4 | 1.4 | 0.7 | 0.1 | 0.3 | 0.0 | 0.0 | 72.9 | 13.2 | 7.0 | 6.6 | 7.2 |
| Gross Profit | 1.2 | 0.2 | (1.0) | (0.5) | (0.0) | 1.3 | 1.5 | 0.0 | 0.0 | 0.3 | (1.7) | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (3.8) | (2.0) | (8.5) | (5.9) | (13.3) | (0.7) | 0.7 | (1.8) | (1.4) | (27.6) | (105.9) | (4.3) | (0.1) | (38.9) |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (0.1) | 0.3 | (0.1) | (0.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.2) | (1.2) | - | (0.1) | (0.1) |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (0.08) | (0.07) | (0.20) | (0.39) | (2.23) | (0.25) | 0.00 | (0.08) | (0.11) | (0.02) | (0.09) | (0.28) | (0.23) | (0.18) |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | (1.3) | (7.6) | (5.9) | (13.3) | (0.7) | - | (0.3) | 7.2 | (18.7) | (101.0) | (2.5) | 2.3 | (36.1) |
| EBIT | ||||||||||||||
| (1.1) |
| (0.8) |
| (1.4) |
| (1.3) |
| Less: Minority Interest | - | - |
| Less: Preferred Dividends | - | - |
| Net Income To Common Shareholders | (1.4) | (1.3) |
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.4 |
| 49.3 |
| 47.0 |
| Selling & Marketing | 0.2 | 0.1 | 0.4 | 0.0 | 0.0 | 0.0 | - | 5.8 | 15.2 | 20.4 | 5.4 | - | - | - |
| General & Administrative | 4.2 | 2.1 | 2.5 | 2.2 | 10.4 | 1.2 | 0.7 | 1.8 | 1.4 | 7.5 | 12.9 | 4.3 | 0.1 | - |
| Depreciation & Amortization | - | 0.7 | 0.9 | 0.0 | 0.0 | 0.0 | - | 1.5 | 8.6 | 8.9 | 4.9 | 1.9 | 2.4 | 2.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | 1.2 | 8.4 | 8.4 | 4.9 | 0.0 | 0.4 | 1.0 |
| Other Operating Expenses | - | (0.0) | - | (0.0) | - | 0.0 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 5.0 | 2.2 | 7.5 | 5.4 | 13.3 | 2.0 | 0.7 | 1.8 | 1.4 | 27.9 | 104.2 | 4.3 | 0.1 | 59.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.3 | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | (0.1) | 0.0 |
| Pre-Tax Income | (2.4) | (1.6) | (9.4) | (5.9) | (13.3) | (0.7) | 0.8 | (1.8) | (1.4) | (27.5) | (105.9) | (4.3) | (0.1) | (39.1) |
| (2.3) |
| (1.9) |
| (9.4) |
| (5.6) |
| (13.3) |
| (0.7) |
| 0.8 |
| (1.8) |
| (1.4) |
| (25.3) |
| (104.6) |
| (4.3) |
| (0.1) |
| (39.0) |
| Net Income From Discontinued Ops | (2.8) | (2.6) | - | - | - | - | - | - | 0.0 | 0.0 | 11.1 | (39.5) | (32.1) | - |
| Net Income | (5.1) | (4.5) | (9.4) | (5.6) | (21.7) | (1.7) | (1.2) | (123.2) | (161.9) | (25.3) | (93.6) | (43.9) | (32.2) | (39.0) |
| Net Income Attributable To Parent | (5.1) | (4.5) | (9.4) | (5.6) | (21.7) | (1.7) | (1.2) | (123.2) | (161.9) | (25.3) | (93.6) | (43.9) | (32.2) | (39.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 0.0 | - | (0.0) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.1) | (4.5) | (9.4) | (5.6) | (21.7) | (1.7) | (1.2) | (123.2) | (161.9) | (25.3) | (95.9) | (84.7) | (69.8) | (56.6) |
| (0.08) |
| (0.07) |
| (0.20) |
| (0.39) |
| (2.23) |
| (0.25) |
| 0.00 |
| (0.08) |
| (0.11) |
| (0.02) |
| (0.09) |
| (0.28) |
| (0.23) |
| (0.18) |
| Shares Basic | 66.0 | 60.9 | 45.8 | 14.4 | 9.7 | 6.7 | 1,723.0 | 1,476.8 | 1,476.1 | 1,474.1 | 1,001.8 | 303.9 | 303.9 | 310.2 |
| Shares Diluted | 66.0 | 60.9 | 45.8 | 14.4 | 9.7 | 6.7 | 1,723.0 | 1,476.8 | 1,476.1 | 1,474.1 | 1,001.8 | 303.9 | 303.9 | 310.2 |
| (3.8) |
| (2.0) |
| (8.5) |
| (5.9) |
| (13.3) |
| (0.7) |
| 0.7 |
| (1.8) |
| (1.4) |
| (27.6) |
| (105.9) |
| (4.3) |
| (0.1) |
| (38.9) |