| (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 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 0.0 | 0.0 | 0.0 | 0.0 | 15.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 0.0 | 15.0 | 0.0 | 6.9 | 0.0 | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (256.7) | (207.7) | (201.1) | (171.3) | (212.3) | - | (10.4) | (5.1) |
| Non-Operating | ||||||||
| Interest Income | 17.8 | 20.5 | 14.0 | 10.5 | - | - | - | - |
| Interest Expense | 11.3 | 11.5 | 10.1 | 9.9 | 7.3 | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 1.3 | 1.8 | 2.8 | (25.1) | (0.7) | 0.1 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (250.6) | (197.5) | (235.8) | (151.1) | (216.2) | |||
| Per Share | ||||||||
| EPS Basic | (1.63) | (1.46) | (2.06) | (1.57) | (2.31) | - | - | - |
| EPS Diluted | (1.63) | (1.46) | (2.06) | (1.57) | (2.31) | - | ||
| Supplementary Data | ||||||||
| EBITDA | - | (206.8) | (200.1) | (170.5) | (212.1) | - | (10.4) | (5.0) |
| EBIT | (256.7) | (207.7) | (201.1) | (171.3) | (212.3) | - | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | 19.9 | 14.0 | 12.2 | 11.9 | 12.3 | 13.7 | 12.5 | 11.2 | 13.4 | 12.3 | 12.0 | 13.3 | 16.1 | 13.8 | 12.3 | 14.8 | 14.4 | ||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | |||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (79.8) | (68.5) | (53.8) | (54.7) | (30.8) | (74.6) | (46.4) | (44.0) | (36.1) | (35.2) | (40.2) | (47.0) | (48.9) | (41.6) | (49.0) | (68.4) | (53.2) | (38.3) | (41.3) | - | (2.1) | (2.1) | - |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | 5.1 | 4.5 | 3.8 | 4.4 | 7.9 | 4.8 | 3.3 | 3.2 | 2.6 | - | 3.0 | 2.1 | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.7 | 2.8 | 2.9 | 2.9 | 2.9 | 2.5 | 2.6 | 2.5 | 2.5 | 2.6 | 2.5 | 2.5 | 2.3 | 2.2 | 1.9 | 1.7 | 1.5 | - | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | (1.0) | 0.1 | (1.8) | 3.6 | 1.0 | (4.0) | 3.7 | 0.2 | (1.5) | (0.9) | (1.7) | (1.5) | (1.3) | (0.1) | (3.1) | 5.4 | 0.2 | ||||||
| Pre-Tax Income | (78.4) | (66.7) | (54.7) | (49.6) | (24.7) | (110.3) | (42.0) | (43.1) | (37.6) | (35.7) | (41.5) | (48.9) | (50.0) | (43.8) | (54.0) | (64.7) | |||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | 0.9 | (0.5) | 0.2 | 0.8 | 1.4 | 1.1 | 0.6 | 0.7 | 0.5 | 1.1 | (2.8) | (24.1) | 0.7 | (0.7) | (0.1) | (0.0) | 0.1 | 0.0 | 0.0 | - | 0.0 | - | - |
| Net Income From Continuing Ops | (79.2) | (66.2) | (54.9) | (50.3) | (26.1) | (111.3) | (42.6) | (43.8) | (38.0) | (36.8) | (38.6) | (24.9) | (50.7) | (43.2) | (53.9) | (64.7) | (54.5) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | (79.2) | (66.2) | (54.9) | (50.3) | (26.1) | (111.3) | (42.6) | (43.8) | (38.0) | (36.8) | (38.6) | (24.9) | (50.7) | (43.2) | (53.9) | (64.7) | (54.5) | ||||||
| Net Income Attributable To Parent | (79.2) | (66.2) | (54.9) | (50.3) | (26.1) | (111.3) | (42.6) | (43.8) | (38.0) | (36.8) | (38.6) | (24.9) | (50.7) | (43.2) | (53.9) | (64.7) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | (79.2) | (66.2) | (54.9) | (50.3) | (26.1) | (111.3) | (42.6) | (43.8) | (38.0) | (36.8) | (38.6) | (24.9) | (50.7) | (43.2) | (53.9) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (0.52) | - | (0.41) | (0.38) | (0.20) | - | (0.37) | (0.40) | (0.38) | - | (0.40) | (0.26) | (0.53) | - | (0.57) | (0.69) | (0.60) | (0.45) | (0.65) | - | - | - | - |
| EPS Diluted | (0.52) | - | (0.41) | (0.38) | (0.20) | - | (0.37) | (0.40) | (0.38) | - | (0.40) | (0.26) | (0.53) | - | (0.57) | (0.69) | (0.60) | (0.45) | |||||
| Shares Basic | 153.5 | - | 134.2 | 133.7 | 133.0 | - | 116.3 | 109.5 | 99.9 | - | 96.6 | 95.2 | 94.9 | - | 94.3 | 94.1 | 90.5 | 89.9 | |||||
| Shares Diluted | 153.5 | - | 134.2 | 133.7 | 133.0 | - | 116.3 | 109.5 | 99.9 | - | 96.6 | 95.2 | 94.9 | - | 94.3 | 94.1 | 90.5 | 89.9 | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | (79.5) | - | - | - | (30.6) | - | - | - | (35.9) | - | - | - | (48.8) | - | - | - | (53.2) | (38.3) | (41.3) | - | - | - | - |
| EBIT | (79.8) | (68.5) | (53.8) | (54.7) | (30.8) | (74.6) | (46.4) | (44.0) | (36.1) | (35.2) | (40.2) | (47.0) | (48.9) | (41.6) | (49.0) | (68.4) | (53.2) | (38.3) | (41.3) | ||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 58.0 | 50.5 | 50.8 | 53.7 | 55.2 | - | 1.1 | 0.8 |
| Depreciation & Amortization | - | 0.9 | 0.9 | 0.8 | 0.1 | - | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.9 | 2.9 | (1.7) | (5.4) | 2.3 | - | 0.2 | 0.1 |
| Pre-Tax Income | (249.4) | (195.7) | (232.9) | (176.1) | (217.0) | - | (10.7) | (5.1) |
| - |
| (10.7) |
| (5.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (250.6) | (197.5) | (235.8) | (151.1) | (216.2) | - | (10.7) | (5.1) |
| Net Income Attributable To Parent | (250.6) | (197.5) | (235.8) | (151.1) | (216.2) | - | (10.7) | (5.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (250.6) | (197.5) | (235.8) | (151.1) | (216.2) | - | (10.7) | (5.1) |
| - |
| - |
| Shares Basic | 153.5 | 135.7 | 114.5 | 96.2 | 93.4 | - | - | - |
| Shares Diluted | 153.5 | 135.7 | 114.5 | 96.2 | 93.4 | - | - | - |
| (10.4) |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 11.8 |
| - |
| 0.2 |
| 0.3 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| (0.2) |
| - |
| 0.0 |
| (0.0) |
| - |
| (54.4) |
| (40.2) |
| (41.5) |
| - |
| - |
| - |
| - |
| (40.2) |
| (41.5) |
| (3.3) |
| (2.1) |
| (2.2) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.2) |
| (41.5) |
| (3.3) |
| (2.1) |
| (2.2) |
| (3.0) |
| (54.5) |
| (40.2) |
| (41.5) |
| (3.3) |
| (2.1) |
| (2.2) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (64.7) |
| (54.5) |
| (40.2) |
| (41.5) |
| (3.3) |
| (2.1) |
| (2.2) |
| (3.0) |
| (0.65) |
| - |
| - |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (2.1) |
| - |