| (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 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q1 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 54.6 | 69.1 | 26.3 | (38.8) | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 0.1 | 0.3 | (0.1) | 0.0 | (0.1) | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | (1.61) | (2.80) | (3.49) | (5.61) | (3.49) | 3.82 | (1.43) | 1.33 | 1.09 | - | - | 3.54 | 2.35 | 1.82 | (0.70) |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | 69.2 | 26.4 | (38.6) | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 3.9 | 5.0 | 2.5 | 3.1 | 2.4 | 3.3 | 2.6 | 2.2 | 2.5 | 4.0 | 2.8 | 2.5 | 2.0 | 2.2 | 2.4 | 3.2 | 2.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 7.9 | 7.6 | 4.6 | 4.3 | 3.1 | 4.5 | 5.8 | 2.4 | 2.7 | 4.9 | 4.0 | 3.7 | 2.4 | 4.6 | 7.0 | 5.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 4.8 | 1.8 | 25.0 | 23.0 | 19.3 | 9.5 | 22.7 | (3.1) | (2.9) | - | (9.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | 0.2 | 0.3 | 0.1 | 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 | 0.1 | 0.1 | 0.1 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.0 | - | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | 12.8 | 9.4 | 29.5 | 27.3 | 22.3 | 14.0 | 28.5 | (0.7) | (0.1) | (0.7) | (5.6) | (6.7) | (5.1) | (9.3) | 0.0 | (1.5) | ||||||||||||||||||||||||
| Other Non-Operating Income | (19.1) | (25.7) | (30.4) | (7.2) | (41.6) | 0.4 | (31.7) | (15.5) | (17.6) | (10.2) | (3.5) | (6.7) | (5.5) | (9.7) | (0.1) | (1.5) | (0.7) | |||||||||||||||||||||||
| Pre-Tax Income | (14.3) | (23.9) | (5.5) | 15.9 | (22.3) | 9.9 | (9.0) | (18.5) | (20.5) | - | (13.1) | - | (7.9) | (14.3) | (7.1) | (6.9) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.0) | 0.2 | (0.1) | (0.1) | 0.2 | (0.8) | 0.7 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | (0.2) | (0.6) | 2.4 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (14.3) | (24.1) | (5.4) | 15.9 | (22.5) | 10.7 | (9.7) | (18.5) | (20.5) | (27.6) | (13.1) | (10.4) | (7.9) | (14.3) | (7.1) | (6.8) | (4.9) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (14.3) | (24.1) | (5.4) | 15.9 | (22.5) | 10.7 | (9.7) | (18.5) | (20.5) | (27.6) | (13.1) | (10.4) | (7.9) | (14.3) | (7.1) | (6.8) | (4.9) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (14.3) | (24.1) | (5.4) | 15.9 | (22.5) | 10.7 | (9.7) | (18.5) | (20.5) | (27.6) | (13.1) | (10.4) | (7.9) | (14.3) | (7.1) | (6.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (14.3) | (23.5) | (5.4) | 15.3 | (22.5) | 10.7 | (9.7) | (18.5) | (20.5) | (27.6) | (13.1) | (10.4) | (7.9) | (14.3) | (7.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.83) | - | (0.44) | 1.26 | (1.88) | - | (0.81) | (1.90) | (2.14) | - | (1.47) | (1.38) | (1.09) | (2.10) | (1.05) | (1.01) | (0.72) | (0.68) | (0.73) | (0.53) | 5.09 | (0.29) | (0.45) | (0.29) | (0.23) | (0.30) | (0.47) | (0.15) | (0.14) | (0.14) | (0.11) | (0.13) | (0.24) | (0.05) | (0.08) | (0.12) | (0.09) | (0.17) | (0.27) | 0.18 |
| EPS Diluted | (0.83) | - | (0.44) | 1.24 | (1.88) | - | (0.81) | (1.90) | (2.14) | - | (1.47) | (1.38) | (1.09) | - | (1.05) | (1.01) | (0.72) | (0.68) | ||||||||||||||||||||||
| Shares Basic | 17.2 | - | 12.4 | 12.1 | 12.0 | - | 12.0 | 9.8 | 9.6 | - | 8.9 | 7.5 | 7.2 | 6.8 | 6.8 | 6.7 | 6.8 | 6.7 | ||||||||||||||||||||||
| Shares Diluted | 17.2 | - | 12.4 | 12.3 | 12.0 | - | 12.0 | 9.8 | 9.6 | - | 8.9 | 7.5 | 7.2 | - | 6.8 | 6.7 | 6.8 | 6.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 4.8 | - | - | - | 19.3 | - | - | - | (2.8) | - | (9.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 4.8 | 1.8 | 25.0 | 23.0 | 19.3 | 9.5 | 22.7 | (3.1) | (2.9) | - | (9.6) | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 14.5 | 13.1 | 10.6 | 9.1 | 10.3 | 10.4 | 5.6 | 4.4 | 3.8 | 2.8 | 1.2 | 0.7 | 0.4 | 0.2 | 0.0 |
| Depreciation & Amortization | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 |
| Total Operating Expenses | 24.4 | 19.5 | 15.4 | 17.7 | 19.6 | 10.7 | 5.6 | 4.4 | 3.8 | 2.8 | 1.2 | 10.0 | 4.3 | 2.9 | 1.1 |
| - |
| Interest Expense |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | 79.0 | 88.6 | 41.7 | (21.1) | (3.7) | (3.9) | (3.7) | (4.1) | (2.6) | - | - | - | - | - | - |
| Other Non-Operating Income | (82.4) | (104.9) | (64.4) | (1.0) | (4.0) | 35.8 | (3.6) | (3.9) | (2.4) | - | - | - | - | - | - |
| Pre-Tax Income | (27.8) | (35.8) | (38.1) | (39.7) | (23.6) | 25.2 | (9.2) | (8.4) | (6.2) | (2.8) | (1.2) | - | - | - | - |
| Net Income From Continuing Ops | (27.8) | (36.1) | (38.0) | (39.7) | (23.5) | 23.9 | (9.2) | (8.4) | (6.2) | (2.8) | (1.2) | (10.0) | (4.3) | (2.9) | (2.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (27.8) | (36.1) | (38.0) | (39.7) | (23.5) | 23.9 | (9.2) | (8.4) | (6.2) | (2.8) | (1.2) | (10.0) | (4.3) | (2.9) | (2.9) |
| Net Income Attributable To Parent | (27.8) | (36.1) | (38.0) | (39.7) | (23.5) | 23.9 | (9.2) | (8.4) | (6.2) | (2.8) | (1.2) | (10.0) | (4.3) | (2.9) | (2.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (27.8) | (36.1) | (38.0) | (39.7) | (23.5) | 23.9 | (9.2) | (8.4) | (6.2) | (2.8) | (1.2) | (10.0) | (4.3) | (2.9) | (1.1) |
| (1.61) |
| (2.80) |
| (3.49) |
| (5.61) |
| (3.49) |
| 3.82 |
| (1.43) |
| - |
| - |
| - |
| - |
| - |
| (2.35) |
| (1.82) |
| (0.70) |
| Shares Basic | 17.2 | 12.9 | 10.9 | 7.1 | 6.7 | 6.3 | 6.5 | 6.3 | 5.7 | - | - | - | 1.8 | 1.6 | 1.6 |
| Shares Diluted | 17.2 | 12.9 | 10.9 | 7.1 | 6.7 | 6.3 | 6.5 | - | - | - | - | - | 1.8 | 1.6 | 1.6 |
| 54.6 |
| 69.1 |
| 26.3 |
| (38.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.1 |
| 2.6 |
| 3.5 |
| 1.3 |
| 1.2 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.6 |
| 1.0 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.8 |
| 0.5 |
| 0.9 |
| 0.3 |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 3.1 |
| 2.3 |
| 2.7 |
| 3.5 |
| 1.3 |
| 1.2 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.6 |
| 1.0 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.7 |
| 1.0 |
| 0.7 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| (1.4) |
| (2.5) |
| (1.1) |
| (0.2) |
| (0.6) |
| (1.8) |
| (0.9) |
| (0.4) |
| (0.8) |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.5) |
| (2.5) |
| (1.1) |
| 39.4 |
| (0.6) |
| (1.8) |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.9) |
| (4.6) |
| (4.7) |
| (3.8) |
| 35.8 |
| (1.9) |
| (2.9) |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.6) |
| (4.5) |
| (3.2) |
| 33.4 |
| (1.9) |
| (2.9) |
| (1.9) |
| (1.4) |
| (1.9) |
| (2.9) |
| (0.9) |
| (0.8) |
| (0.7) |
| (0.5) |
| (0.6) |
| (1.0) |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.5) |
| (1.7) |
| (1.0) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.6) |
| (4.5) |
| (3.2) |
| 33.4 |
| (1.9) |
| (2.9) |
| (1.9) |
| (1.4) |
| (1.9) |
| (2.9) |
| (0.9) |
| (0.8) |
| (0.7) |
| (0.5) |
| (0.6) |
| (1.0) |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.5) |
| (1.7) |
| (1.0) |
| (0.7) |
| (4.9) |
| (4.6) |
| (4.5) |
| (3.2) |
| 33.4 |
| (1.9) |
| (2.9) |
| (1.9) |
| (1.4) |
| (1.9) |
| (2.9) |
| (0.9) |
| (0.8) |
| (0.7) |
| (0.5) |
| (0.6) |
| (1.0) |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.3) |
| (0.7) |
| (1.0) |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.8) |
| (4.9) |
| (4.6) |
| (4.5) |
| (3.2) |
| 33.4 |
| (1.9) |
| (2.9) |
| (1.9) |
| (1.4) |
| (1.9) |
| (2.9) |
| (0.9) |
| (0.8) |
| (0.7) |
| (0.5) |
| (0.6) |
| (1.0) |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.3) |
| (0.7) |
| (1.0) |
| (0.7) |
| (0.73) |
| (0.53) |
| 5.09 |
| (0.29) |
| (0.45) |
| (0.29) |
| (0.23) |
| (0.30) |
| (0.47) |
| (0.15) |
| (0.14) |
| (0.14) |
| (0.11) |
| (0.13) |
| (0.24) |
| (0.05) |
| (0.08) |
| (0.12) |
| (0.09) |
| (0.17) |
| (0.27) |
| 0.18 |
| 6.2 |
| 6.0 |
| 6.6 |
| 6.6 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.3 |
| 6.2 |
| 6.0 |
| 5.7 |
| 4.9 |
| 4.9 |
| 4.6 |
| 4.0 |
| 4.0 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 6.0 |
| 6.6 |
| 6.6 |
| 6.4 |
| 6.4 |
| 6.4 |
| 6.3 |
| 6.2 |
| 6.0 |
| 5.7 |
| 4.9 |
| 4.9 |
| 4.6 |
| 4.0 |
| 4.0 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |