| (in millions of USD, except per-share data) | Q1 FY 26 | Q3 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 35.8 | 50.8 | 7.2 | 9.4 | 4.0 | 6.2 | 1.4 | - | 1.0 | 0.1 | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 103.3 | 123.1 | 21.0 | 2.0 | - | - | - | 0.0 | 0.0 | 1.2 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | 1.4 |
| Cost of Revenue | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | 0.0 | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | 0.0 | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | 0.0 | 0.8 | 0.6 | 1.0 | 0.0 | - | - | - | - | - | 0.0 | 0.7 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (72.1) | (55.7) | (8.7) | (21.8) | (14.3) | (9.4) | (6.5) | (5.7) | (6.9) | (3.8) | (8.6) | (52.0) | (30.6) | (15.3) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | (62.6) | 0.1 | 0.3 | 0.7 | 0.7 | 0.3 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | 7.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |
| Per Share | |||||||||||||||||
| EPS Basic | 2.02 | (1.57) | (2.38) | (4.38) | (4.91) | (1.48) | - | (1.67) | 0.91 | (0.60) | 6.76 | (24.98) | - | - | (14.10) | 0.15 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | (55.6) | (8.6) | (21.7) | - | - | - | - | (6.8) | (3.8) | (6.0) | (50.9) | (30.6) | (15.3) | (3.4) | (4.1) | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | 0.0 | - | (1.3) | 0.1 | 0.0 | 2.0 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.7 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | 9.1 | 3.8 | 3.1 | 4.5 | 2.3 | 1.8 | 2.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | 52.4 | 40.1 | 9.4 | 7.2 | 8.9 | 4.2 | 6.9 | 4.1 | 9.1 | 3.8 | - | 4.5 | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 2.9 | - | 2.2 | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 73.4 | 52.4 | 40.1 | 9.4 | 7.2 | 8.9 | 4.2 | 6.9 | 4.1 | 9.1 | 3.8 | 3.1 | 5.1 | 2.3 | 3.8 | 2.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (37.6) | (1.6) | (32.9) | 0.0 | (3.2) | (2.7) | (2.8) | (5.8) | (3.1) | (9.0) | (3.8) | (3.1) | (5.1) | (2.3) | (3.8) | (2.6) | (1.8) | (2.8) | (2.3) | (1.4) | (1.0) | (1.8) | (2.4) | (3.2) | (0.9) | (0.9) | (0.7) | (2.1) | (2.0) | (1.3) | (1.6) | (1.1) | (1.0) | (0.8) | (1.0) | (3.9) | (1.5) | (1.6) | (1.6) | (5.6) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.1 | 0.6 | 0.0 | (63.3) | 0.3 | 0.3 | 63.0 | 0.3 | 0.2 | 0.2 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (6.8) | 127.7 | 0.4 | 1.0 | (1.0) | (3.4) | (2.6) | (1.1) | (0.4) | 0.3 | 0.1 | (4.1) | (1.1) | (2.8) | 0.3 | 0.8 | 1.7 | |||||||||||||||||||||||
| Pre-Tax Income | (44.5) | - | (32.5) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 12.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (57.3) | 126.1 | (32.5) | 1.1 | (4.2) | (6.1) | (5.4) | (6.9) | (3.5) | (8.7) | (3.8) | (7.3) | (6.2) | (5.1) | (3.5) | (1.8) | (0.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (57.3) | 126.1 | (32.5) | 1.1 | (4.2) | (6.1) | (5.4) | (6.9) | (3.5) | (8.7) | (3.8) | (7.3) | (6.2) | (5.1) | (3.5) | (1.8) | (0.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (57.4) | 125.2 | (32.5) | 1.1 | (4.2) | (6.1) | (5.4) | (6.9) | (3.5) | (8.7) | (3.8) | (7.3) | (6.2) | (5.1) | (3.5) | (1.8) | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 3.0 | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (57.4) | 125.2 | (32.5) | 1.1 | (4.2) | (6.1) | (5.4) | (6.9) | (3.5) | (8.7) | (3.8) | (7.3) | (6.2) | (6.2) | (6.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (3.17) | 8.11 | (3.02) | - | (0.67) | (1.01) | (0.91) | - | (0.66) | (1.79) | (0.71) | - | (1.17) | (1.18) | (1.25) | - | (0.01) | (0.26) | (0.07) | - | - | - | - | - | - | (0.30) | - | - | (0.22) | (0.20) | - | - | 0.08 | - | - | - | (0.11) | 9.61 | - | - |
| EPS Diluted | (3.17) | 7.27 | (3.02) | - | (0.67) | (1.01) | (0.91) | - | (0.66) | (1.79) | (0.71) | - | (1.17) | (1.18) | (1.25) | - | (0.01) | (0.26) | ||||||||||||||||||||||
| Shares Basic | 18.1 | 15.4 | 10.8 | - | 6.3 | 6.1 | 6.0 | - | 5.3 | 4.8 | 5.3 | - | 5.3 | 5.3 | 5.3 | - | 5.3 | 5.3 | ||||||||||||||||||||||
| Shares Diluted | 18.1 | 17.2 | 10.8 | - | 6.3 | 6.1 | 6.0 | - | 5.3 | 4.8 | 5.3 | - | 5.3 | 5.3 | 5.3 | - | 5.3 | 5.3 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (37.6) | - | (32.9) | - | - | - | (2.8) | - | - | - | (3.8) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.1) | (1.9) | (1.2) | (1.6) | - | (1.0) | - | (1.0) | - | - | - | - | - |
| EBIT | (37.6) | (1.6) | (32.9) | 0.0 | (3.2) | (2.7) | (2.8) | (5.8) | (3.1) | (9.0) | (3.8) | (3.1) | (5.1) | (2.3) | (3.8) | (2.6) | (1.8) | (2.8) | (2.3) | |||||||||||||||||||||
| 1.6 |
| 4.8 |
| Selling General & Administrative | - | - | - | - | 11.7 | 7.7 | 4.1 | 3.2 | 3.3 | 0.5 | 0.3 | 0.5 | 1.7 | 1.0 | 0.6 | 2.5 | 4.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | 29.7 | 23.8 | 11.7 | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 0.1 | 0.1 | 0.1 | - | - | - | - | 0.0 | 0.0 | 2.6 | 1.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 1.4 | 2.1 | - | - | 0.3 | - | - | - |
| Other Operating Expenses | - | 6.6 | 4.2 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 175.3 | 178.8 | 29.7 | 23.8 | 14.3 | 9.4 | 6.5 | 5.7 | 6.9 | 5.1 | 9.4 | 52.0 | 30.6 | 15.4 | 3.5 | 4.2 | 9.4 |
| (3.5) |
| (4.2) |
| (8.0) |
| 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 122.3 | 42.6 | (6.0) | (1.1) | (7.8) | 2.3 | (5.8) | 1.5 | 8.6 | 0.5 | 2.1 | 0.5 | 0.1 | (2.6) | 0.6 | - | - |
| Pre-Tax Income | - | (13.2) | (14.7) | - | - | - | - | - | - | - | - | - | - | - | (2.9) | 0.4 | (7.9) |
| (0.1) |
| Net Income From Continuing Ops | 37.3 | (20.5) | (14.7) | (22.9) | (22.1) | (7.2) | (12.3) | (4.2) | 1.7 | (3.3) | (6.5) | (51.5) | (30.5) | (18.0) | (2.9) | 0.4 | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | (0.4) | - |
| Net Income | 37.3 | (20.5) | (14.7) | (22.9) | (22.1) | (7.2) | (12.3) | (4.2) | 1.7 | (3.3) | (6.5) | (51.5) | (30.5) | (18.0) | (3.9) | 0.0 | - |
| Net Income Attributable To Parent | 36.4 | (22.4) | (14.7) | (22.9) | (22.1) | (7.2) | (12.3) | (4.2) | 1.7 | (3.3) | (6.5) | (51.5) | (30.5) | (18.0) | (3.9) | 0.0 | - |
| Less: Minority Interest | - | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 36.4 | (22.4) | (14.7) | (22.9) | (26.2) | (7.2) | (12.3) | (4.2) | 1.7 | (3.3) | 25.0 | (42.3) | (30.5) | (18.0) | (3.9) | (3.5) | (7.7) |
| (4.28) |
| EPS Diluted | 2.02 | (1.57) | (2.38) | (4.38) | (4.91) | (1.48) | - | (1.67) | 0.91 | (0.60) | 6.51 | (24.98) | - | - | (14.10) | (5.14) | (4.28) |
| Shares Basic | 18.1 | 14.3 | 6.2 | 5.2 | 5.3 | 4.8 | - | 2.5 | 1.9 | 5.5 | 3.7 | 1.7 | - | - | 0.3 | 0.1 | 1.8 |
| Shares Diluted | 18.1 | 14.3 | 6.2 | 5.2 | 5.3 | 4.8 | - | 2.5 | 1.9 | 5.5 | 3.8 | 1.7 | - | - | 0.3 | 0.1 | 1.8 |
| (7.9) |
| EBIT | (72.1) | (55.7) | (8.7) | (21.8) | (14.3) | (9.4) | (6.5) | (5.7) | (6.9) | (3.8) | (8.6) | (52.0) | (30.6) | (15.3) | (3.5) | (4.2) | (8.0) |
| 1.7 |
| 2.3 |
| 1.2 |
| 1.0 |
| 0.7 |
| 1.0 |
| 1.3 |
| 0.7 |
| 0.9 |
| 0.9 |
| 0.7 |
| 2.5 |
| 0.6 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 1.6 |
| 0.5 |
| 0.5 |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 2.8 |
| 2.3 |
| 1.4 |
| 1.0 |
| 1.8 |
| 2.4 |
| 3.2 |
| 0.9 |
| 0.9 |
| 0.7 |
| 2.1 |
| 2.0 |
| 1.3 |
| 1.6 |
| 1.4 |
| 1.3 |
| 1.1 |
| 1.3 |
| 4.2 |
| 1.8 |
| 1.8 |
| 1.6 |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| (1.6) |
| 1.7 |
| (1.1) |
| (0.5) |
| (5.9) |
| 4.2 |
| (2.5) |
| 0.2 |
| (0.4) |
| 7.6 |
| 0.1 |
| 0.9 |
| 0.1 |
| 0.1 |
| 1.4 |
| (1.1) |
| 0.1 |
| (0.0) |
| 1.0 |
| (0.5) |
| 1.5 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| (4.0) |
| 0.3 |
| (2.0) |
| (2.3) |
| (8.3) |
| 1.0 |
| (3.4) |
| (0.6) |
| (1.1) |
| 5.5 |
| (1.9) |
| (0.4) |
| (1.5) |
| (1.0) |
| 0.5 |
| (1.9) |
| (0.9) |
| (3.9) |
| (0.4) |
| (2.1) |
| (0.0) |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| (4.0) |
| 0.3 |
| (2.0) |
| (2.3) |
| (8.3) |
| 1.0 |
| (3.4) |
| (0.6) |
| (1.1) |
| 5.5 |
| (1.9) |
| (0.4) |
| (1.5) |
| (1.0) |
| 0.5 |
| (1.9) |
| (0.9) |
| (3.9) |
| (0.4) |
| (2.1) |
| (0.0) |
| (4.3) |
| (0.0) |
| (1.4) |
| (4.0) |
| 0.3 |
| (2.0) |
| (2.3) |
| (8.3) |
| 1.0 |
| (3.4) |
| (0.6) |
| (1.1) |
| 5.5 |
| (1.9) |
| (0.4) |
| (1.5) |
| (1.0) |
| 0.5 |
| (1.9) |
| (0.9) |
| (3.9) |
| (0.4) |
| (2.1) |
| (0.0) |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| (0.0) |
| (1.4) |
| (4.0) |
| 0.3 |
| (2.0) |
| (2.3) |
| (8.3) |
| 1.0 |
| (3.4) |
| (0.6) |
| (1.1) |
| 5.5 |
| (1.9) |
| (0.4) |
| (1.5) |
| (1.0) |
| 0.5 |
| (1.9) |
| (0.9) |
| (3.2) |
| (0.4) |
| 29.4 |
| (0.7) |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.30) |
| - |
| - |
| (0.22) |
| (0.20) |
| - |
| - |
| 0.08 |
| - |
| - |
| - |
| (0.11) |
| 9.21 |
| - |
| - |
| 60.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| 8.5 |
| 2.0 |
| - |
| - |
| 6.0 |
| 5.0 |
| - |
| - |
| 4.2 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| 8.5 |
| 2.0 |
| - |
| - |
| 6.0 |
| 5.0 |
| - |
| - |
| 4.2 |
| 3.2 |
| - |
| - |
| (1.4) |
| (1.0) |
| (1.8) |
| (2.4) |
| (3.2) |
| (0.9) |
| (0.9) |
| (0.7) |
| (2.1) |
| (2.0) |
| (1.3) |
| (1.6) |
| (1.1) |
| (1.0) |
| (0.8) |
| (1.0) |
| (3.9) |
| (1.5) |
| (1.6) |
| (1.6) |
| (5.6) |