| (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 | 2.7 | 4.5 | 4.6 | 2.0 | 0.3 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.5 | - | 0.5 | 0.7 | - |
| Cost of Revenue | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Gross Profit | 2.6 | 4.4 | 4.5 | 2.0 | 0.3 | 0.6 | 0.6 | 0.4 | 0.4 | - | 0.6 | 0.6 | 0.5 | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | 0.1 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | - | 0.1 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (55.2) | (124.8) | 72.1 | 17.2 | (0.9) | (0.7) | (0.5) | (0.9) | (1.0) | (1.2) | (1.6) | (0.2) | (0.3) | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.0 | (19.1) | 17.9 | 1.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | |||||||||||||||||
| EPS Basic | (3.18) | - | 2.41 | 1.09 | (0.08) | - | (0.05) | (0.08) | (0.70) | - | (0.17) | (0.06) | (0.03) | - | (0.04) | (0.05) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (54.9) | (124.4) | 72.4 | 17.5 | (0.8) | (0.5) | (0.4) | (0.8) | (0.9) | (1.2) | (1.6) | (0.2) | (0.3) | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 13.8 | 11.4 | 2.1 | 2.0 | 2.2 |
| Cost of Revenue | 0.3 | 0.2 | 0.0 | - | - |
| Gross Profit | 13.4 | 11.1 | 2.1 | - | - |
| Operating Expenses | |||||
| Research & Development | 1.1 | 1.1 | 0.7 | 0.8 | 0.4 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 2.0 | ||||
| Operating Income | |||||
| Operating Income | (90.7) | (36.4) | (3.0) | (3.4) | (1.7) |
| Non-Operating | |||||
| Interest Income | - | - | 0.2 | 0.1 | 0.0 |
| Interest Expense | 11.6 | 8.9 | 0.0 | - | - |
| Income From Equity Investments | - | (0.2) | |||
| Tax & Net | |||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | (156.4) | (73.8) | (2.7) | (3.4) | (1.3) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (5.96) | (4.00) | (0.28) | (3.19) | (0.18) |
| EPS Diluted | (5.96) | (4.00) | (0.28) | (3.19) | (0.18) |
| Shares Basic | 26.3 | 18.5 | |||
| Supplementary Data | |||||
| EBITDA | (89.4) | (35.4) | (2.7) | (3.4) | (1.7) |
| EBIT | (90.7) | (36.4) | (3.0) | (3.4) | (1.7) |
| 0.1 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 0.3 | 0.4 | 0.7 | 0.7 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.6 | 0.8 | 0.3 | 0.3 | - | 0.4 | 0.4 | - |
| General & Administrative | 6.0 | 5.5 | 3.6 | 4.7 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.6 | 1.2 | 0.4 | 0.3 | - | 0.6 | 0.6 | - |
| Depreciation & Amortization | 0.4 | 0.4 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | 0.0 | (0.1) | 0.0 | 0.0 | 0.1 | - | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 57.9 | 129.3 | (67.5) | (15.2) | 1.2 | 1.3 | 1.1 | 1.3 | 1.4 | 1.6 | 2.2 | 0.8 | 0.7 | - | 1.1 | 1.1 | - |
| (0.6) |
| (0.4) |
| - |
| - |
| Interest Expense | 2.7 | 5.2 | 2.9 | 0.8 | 0.0 | - | - | - | (0.1) | - | - | - | - | - | - | - | - |
| Income From Equity Investments | (0.6) | - | (0.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (2.1) | (5.2) | 0.2 | 0.0 | 0.1 | 0.2 | (0.0) | 0.0 | 0.1 | 0.1 | 0.1 | (0.2) | 0.1 | - | 0.3 | 0.0 | - |
| Pre-Tax Income | (83.4) | (163.6) | 74.0 | 16.6 | (0.8) | - | (0.5) | (0.8) | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | (83.4) | (144.5) | 56.0 | 15.4 | (0.8) | (0.5) | (0.5) | (0.8) | (1.0) | (1.2) | (1.6) | (0.4) | (0.2) | 0.3 | (0.3) | (0.4) | (0.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (83.4) | (144.5) | 56.0 | 15.4 | (0.8) | (0.5) | (0.5) | (0.8) | (1.0) | (1.2) | (1.6) | (0.4) | (0.2) | 0.3 | (0.3) | (0.4) | (0.9) |
| Net Income Attributable To Parent | (83.4) | (144.5) | 56.0 | 15.4 | (0.8) | (0.5) | (0.5) | (0.8) | (1.0) | (1.2) | (1.6) | (0.4) | (0.2) | 0.3 | (0.3) | (0.4) | (0.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (83.4) | (144.5) | 56.0 | 15.4 | (0.8) | (0.5) | (0.5) | (0.8) | (1.0) | (1.2) | (1.6) | (0.4) | (0.2) | 0.3 | (0.3) | (0.4) | (0.9) |
| - |
| EPS Diluted | (3.18) | - | 1.83 | 0.84 | (0.08) | - | (0.05) | (0.08) | (0.70) | - | (0.17) | (0.06) | (0.03) | - | (0.04) | (0.05) | - |
| Shares Basic | 26.3 | - | 23.2 | 14.1 | 10.0 | - | 9.8 | 9.7 | 1.4 | - | 9.2 | 7.1 | 7.1 | - | 6.8 | 6.8 | - |
| Shares Diluted | 26.3 | - | 31.4 | 19.3 | 10.0 | - | 9.8 | 9.7 | 1.4 | - | 9.2 | 7.1 | 7.1 | - | 6.8 | 6.8 | - |
| - |
| EBIT | (55.2) | (124.8) | 72.1 | 17.2 | (0.9) | (0.7) | (0.5) | (0.9) | (1.0) | (1.2) | (1.6) | (0.2) | (0.3) | - | (0.6) | (0.4) | - |
| 2.2 |
| 1.5 |
| 2.0 |
| 1.6 |
| General & Administrative | 19.8 | 14.3 | 2.6 | 2.6 | 1.8 |
| Depreciation & Amortization | 1.3 | 1.0 | 0.3 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | 0.1 | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 104.5 | 47.8 | 5.1 | 5.4 | 3.9 |
| - |
| - |
| - |
| Other Non-Operating Income | (7.0) | (4.8) | 0.3 | 0.0 | 0.5 |
| Pre-Tax Income | (156.4) | (73.8) | (2.7) | - | - |
| - |
| - |
| - |
| - |
| Net Income | (156.4) | (73.8) | (2.7) | (3.4) | (1.3) |
| Net Income Attributable To Parent | (156.4) | (73.8) | (2.7) | (3.4) | (1.3) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (156.4) | (73.8) | (2.7) | (3.4) | (1.3) |
| 9.8 |
| 1.1 |
| 6.9 |
| Shares Diluted | 26.3 | 18.5 | 9.8 | 1.1 | 6.9 |