| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 0.0 | 4.5 | 0.8 | 0.1 | 0.4 | 0.1 | 0.0 |
| Cost of Revenue | 0.0 | 2.6 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 0.0 | 2.0 | 0.3 | 0.1 | 0.3 | 0.1 | 0.0 |
| Operating Expenses | |||||||
| Research & Development | 0.6 | 0.5 | 0.4 | 0.2 | 0.4 | 0.2 | 0.2 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (4.1) | (2.2) | (4.2) | (2.3) | (1.7) | (1.9) | (1.4) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 0.4 | - | - | 0.2 | 0.2 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (4.5) | (2.4) | (4.2) | (28.9) | (1.3) | (2.7) | |
| Per Share | |||||||
| EPS Basic | (0.15) | - | (0.15) | (2.00) | (0.11) | (0.22) | (0.17) |
| EPS Diluted | (0.15) | - | (0.15) | (2.00) | (0.11) | (0.22) | (0.17) |
| Supplementary Data | |||||||
| EBITDA | (3.9) | - | (4.2) | (2.3) | - | - | - |
| EBIT | (4.1) | (2.2) | (4.2) | (2.3) | (1.7) | (1.9) | (1.4) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 |
|---|---|---|---|
| Revenues | |||
| Revenues | 5.5 | 5.8 | 0.2 |
| Cost of Revenue | 3.1 | 3.1 | 0.0 |
| Gross Profit | 2.3 | 2.7 | 0.1 |
| Operating Expenses | |||
| Research & Development | 1.7 | 1.4 | 0.9 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 3.9 | 3.7 | 2.7 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (12.8) | (10.4) | (7.0) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | 0.4 | - |
| Income From Equity Investments | - | (0.2) | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | 0.0 |
| Net Income From Continuing Ops | (39.9) | (36.7) | (21.5) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (1.36) | (1.78) | (1.78) |
| EPS Diluted | (1.36) | (1.78) | (1.78) |
| Shares Basic | 29.4 | 20.6 | 12.1 |
| Shares Diluted | 29.4 | ||
| Supplementary Data | |||
| EBITDA | - | (10.4) | - |
| EBIT | (12.8) | (10.4) | (7.0) |
| - |
| Selling & Marketing | 0.9 | 1.1 | 1.1 | 0.8 | 0.7 | 0.6 | 0.7 |
| General & Administrative | 2.4 | 2.6 | 2.7 | 0.8 | 0.6 | 0.5 | 0.2 |
| Depreciation & Amortization | 0.2 | - | 0.0 | 0.0 | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 4.1 | 4.2 | 4.5 | 2.3 | 2.1 | 2.0 | 1.5 |
| Income From Equity Investments | (0.0) | - | - | - | - | - | - |
| Other Non-Operating Income | (0.4) | - | - | (26.6) | 0.5 | (0.8) | (0.7) |
| Pre-Tax Income | (4.5) | (2.4) | (4.2) | (28.9) | (1.3) | (2.7) | (2.1) |
| (2.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (4.5) | (2.4) | (4.2) | (28.9) | (1.3) | (2.7) | (2.1) |
| Net Income Attributable To Parent | (4.5) | (2.4) | (4.2) | (28.9) | (1.3) | (2.7) | (2.1) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.5) | (2.4) | (4.2) | (28.9) | (1.3) | (2.7) | (2.1) |
| Shares Basic | 29.4 | - | 27.6 | 14.4 | 12.2 | 12.2 | 12.1 |
| Shares Diluted | 29.4 | - | 27.6 | 14.4 | 12.2 | 12.2 | 12.1 |
| 8.6 |
| 6.8 |
| 1.6 |
| Depreciation & Amortization | - | 0.0 | - |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 15.1 | 13.1 | 7.2 |
| - |
| (26.3) |
| (14.5) |
| Pre-Tax Income | (39.9) | (36.7) | (21.5) |
| (39.9) |
| (36.7) |
| (21.5) |
| Net Income Attributable To Parent | (39.9) | (36.7) | (21.5) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (39.9) | (36.7) | (21.5) |
| 20.6 |
| 12.1 |