| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 0.3 | 4.0 | 3.6 | 0.2 | 0.3 | 0.0 | 0.0 | 3.4 | 0.1 | 6.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (7.6) | (6.0) | (2.4) | (6.4) | (7.7) | (4.1) | (4.5) | (3.2) | (5.5) | 1.8 | (3.6) | (3.3) | (2.9) | (2.0) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | (0.32) | - | (0.13) | (0.36) | (0.44) | - | (0.26) | (0.19) | (0.35) | - | (0.34) | (0.31) | (0.28) | - | (1.55) | (1.32) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (7.6) | (6.0) | (2.4) | (6.4) | (7.7) | (4.1) | (4.4) | (3.2) | (5.5) | 1.8 | (3.6) | (3.2) | (2.9) | (2.0) | (2.6) | (3.4) | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 7.9 | 7.9 | 3.6 | 6.0 | 0.0 | - |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (22.5) | (22.6) | (17.2) | (7.9) | (9.8) | (4.9) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | 0.0 | (0.7) | 0.7 | 0.0 | - |
| Net Income From Continuing Ops | (21.1) | (21.2) | (14.9) | (8.0) | (12.2) | (4.9) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.93) | (1.27) | (0.98) | (0.79) | (4.73) | (1.89) |
| EPS Diluted | (0.93) | (1.27) | (0.98) | (0.79) | (4.73) | (1.89) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (22.5) | (22.5) | (17.2) | (7.9) | (9.8) | (4.9) |
| EBIT | (22.5) | (22.6) | (17.2) | (7.9) | (9.8) | (4.9) |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.8 | 3.3 | 2.6 | 2.9 | 2.7 | 2.1 | 2.2 | 2.1 | 2.4 | 2.4 | 2.0 | 1.8 | 1.7 | 0.9 | 1.2 | 2.0 | 0.7 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 7.9 | 10.0 | 6.0 | 6.6 | 7.9 | 4.1 | 4.5 | 6.7 | 5.6 | 4.2 | 3.6 | 3.3 | 2.9 | 2.0 | 2.7 | 3.4 | 1.7 |
| (2.7) |
| (3.4) |
| (1.7) |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.2 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | (0.0) |
| Pre-Tax Income | (7.2) | - | - | (6.1) | (7.3) | - | - | (2.9) | (5.1) | - | - | - | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | (7.2) | (5.7) | (2.1) | (6.1) | (7.3) | (2.9) | (4.0) | (2.9) | (5.1) | 1.3 | (3.4) | (3.1) | (2.7) | (3.1) | (4.0) | (3.4) | (1.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (7.2) | (5.7) | (2.1) | (6.1) | (7.3) | (2.9) | (4.0) | (2.9) | (5.1) | 1.3 | (3.4) | (3.1) | (2.7) | (3.1) | (4.0) | (3.4) | (1.7) |
| Net Income Attributable To Parent | (7.2) | (5.7) | (2.1) | (6.1) | (7.3) | (2.9) | (4.0) | (2.9) | (5.1) | 1.3 | (3.4) | (3.1) | (2.7) | (3.1) | (4.0) | (3.4) | (1.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.2) | (5.7) | (2.1) | (6.1) | (7.3) | (2.9) | (4.0) | (2.9) | (5.1) | 1.3 | (3.4) | (3.1) | (2.7) | (3.1) | (4.0) | (3.4) | (1.7) |
| (0.66) |
| EPS Diluted | (0.32) | - | (0.13) | (0.36) | (0.44) | - | (0.26) | (0.19) | (0.35) | - | (0.34) | (0.31) | (0.28) | - | (1.55) | (1.32) | (0.66) |
| Shares Basic | 22.6 | - | 16.7 | 16.7 | 16.7 | - | 15.2 | 14.9 | 14.5 | - | 9.9 | 9.9 | 9.7 | - | 2.6 | 2.6 | 2.6 |
| Shares Diluted | 22.6 | - | 16.7 | 16.7 | 16.7 | - | 15.2 | 14.9 | 14.5 | - | 9.9 | 9.9 | 9.7 | - | 2.6 | 2.6 | 2.6 |
| (1.7) |
| EBIT | (7.6) | (6.0) | (2.4) | (6.4) | (7.7) | (4.1) | (4.5) | (3.2) | (5.5) | 1.8 | (3.6) | (3.3) | (2.9) | (2.0) | (2.7) | (3.4) | (1.7) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 12.5 | 11.4 | 8.9 | 7.8 | 4.8 | 2.3 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 30.5 | 30.5 | 20.8 | 13.9 | 9.8 | 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 1.4 | 1.3 | 1.6 | 0.6 | 0.1 | (0.0) |
| Pre-Tax Income | - | (21.2) | (15.6) | (7.3) | (12.2) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (21.1) | (21.2) | (14.9) | (8.0) | (12.2) | (4.9) |
| Net Income Attributable To Parent | (21.1) | (21.2) | (14.9) | (8.0) | (12.2) | (4.9) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (21.1) | (21.2) | (14.9) | (8.0) | (12.2) | (4.9) |
| 22.6 |
| 16.7 |
| 15.2 |
| 10.2 |
| 2.6 |
| 2.6 |
| Shares Diluted | 22.6 | 16.7 | 15.2 | 10.2 | 2.6 | 2.6 |