| (in millions of USD, except per-share data) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | 0.7 | 1.5 | 1.9 | 0.9 | 0.1 | 3.1 | 0.0 | 0.1 | - | - | - | - | - | 0.0 | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (21.2) | (7.0) | (5.0) | (3.6) | (3.5) | (5.8) | (3.1) | (3.0) | (2.4) | (0.4) | (0.9) | (1.5) | (1.7) | (0.9) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (1.1) | 0.1 | 0.3 | 0.7 | 1.2 | 0.6 | 0.2 | 0.0 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.0 | - | 0.2 | 0.0 | - |
| Per Share | ||||||||||||||||
| EPS Basic | - | (13.16) | (5.46) | (1.22) | - | (889.58) | (109.33) | (4.81) | - | 0.04 | (0.03) | (0.03) | - | (0.03) | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | - | - | - | - |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | 5.1 | 3.4 | 0.1 | 0.0 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (36.8) | (15.4) | (5.3) | (3.2) |
| Non-Operating | ||||
| Interest Income | - | 0.0 | 0.0 | 2.0 |
| Interest Expense | 0.2 | 0.0 | 0.0 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | 0.4 |
| Net Income From Continuing Ops | (39.2) | (17.8) | (0.5) | (4.9) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (1,177.89) | (61,598.62) | (0.79) | (0.13) |
| EPS Diluted | (1,177.89) | (61,598.62) | (8.92) | (0.13) |
| Shares Basic | 0.0 | 0.0 | 0.7 | 37.4 |
| Supplementary Data | ||||
| EBITDA | - | (15.4) | - | - |
| EBIT | (36.8) | (15.4) | (5.3) | (3.2) |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 20.4 | 5.5 | 3.1 | 2.7 | 3.4 | 2.7 | 3.1 | 2.8 | 2.3 | 0.4 | 0.9 | 1.5 | 1.8 | 0.8 | 0.2 | 0.2 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 21.2 | 7.0 | 5.0 | 3.6 | 3.5 | 5.8 | 3.1 | 3.0 | 2.4 | 0.4 | 0.9 | 1.5 | - | 0.9 | - | - |
| (0.3) |
| (0.3) |
| Interest Expense | (0.1) | 0.1 | 0.1 | 0.1 | (0.5) | 0.3 | 0.1 | 0.1 | (0.2) | 0.0 | 0.0 | 0.1 | - | - | - | 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (0.1) | (1.1) | (1.1) | 1.1 | (0.7) | (2.2) | (0.6) | 2.7 | 3.1 | (0.8) | (0.2) | (1.9) | (0.0) | 0.2 | 0.0 |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | (0.1) | 0.2 | 0.8 | 0.4 | (0.1) | (0.3) |
| Net Income From Continuing Ops | (21.3) | (7.1) | (6.0) | (4.8) | (2.4) | (6.5) | (5.4) | (3.6) | 0.2 | 2.6 | (1.7) | (1.7) | (3.6) | (1.0) | (0.1) | (0.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (21.3) | (7.1) | (6.0) | (4.8) | (2.4) | (6.5) | (5.4) | (3.6) | 0.2 | 2.6 | (1.7) | (1.7) | (3.6) | (1.0) | (0.1) | (0.3) |
| Net Income Attributable To Parent | (21.3) | (7.1) | (6.0) | (4.8) | (2.4) | (6.5) | (5.4) | (3.6) | 0.2 | 2.6 | (1.7) | (1.7) | (3.6) | (1.0) | (0.1) | (0.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (21.3) | (7.1) | (6.0) | (4.8) | (2.4) | (6.5) | (5.4) | (3.6) | 0.2 | 2.6 | (1.7) | (1.7) | (3.6) | (1.0) | (0.1) | (0.3) |
| EPS Diluted | - | (13.16) | (5.46) | (1.22) | - | (889.58) | (109.33) | (4.81) | - | 0.01 | (0.02) | (0.03) | - | (0.03) | - | - |
| Shares Basic | - | 0.5 | 1.1 | 3.9 | - | 0.0 | 0.0 | 0.7 | - | 65.4 | 64.6 | 64.6 | - | 32.3 | - | - |
| Shares Diluted | - | 0.5 | 1.1 | 3.9 | - | 0.0 | 0.0 | 0.7 | - | 66.1 | 65.8 | 64.6 | - | 32.3 | - | - |
| EBIT |
| (21.2) |
| (7.0) |
| (5.0) |
| (3.6) |
| (3.5) |
| (5.8) |
| (3.1) |
| (3.0) |
| (2.4) |
| (0.4) |
| (0.9) |
| (1.5) |
| (1.7) |
| (0.9) |
| (0.3) |
| (0.3) |
| - |
| General & Administrative | 31.7 | 12.0 | 5.2 | 3.0 |
| Depreciation & Amortization | - | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 36.8 | 15.4 | 5.3 | 3.2 |
| - |
| Other Non-Operating Income | (2.5) | (2.4) | 4.7 | (1.7) |
| Pre-Tax Income | (39.2) | (17.8) | (0.5) | 0.8 |
| - |
| Net Income | (39.2) | (17.8) | (0.5) | (4.9) |
| Net Income Attributable To Parent | (39.2) | (17.8) | (0.5) | (4.9) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (39.2) | (17.8) | (0.5) | (4.9) |
| Shares Diluted | 0.0 | 0.0 | 0.7 | 37.4 |