| (in millions of USD, except per-share data) | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 4.4 | 4.6 | 4.6 | 3.7 | 7.4 | 5.1 | 3.3 | - | 5.3 | 7.3 | 7.8 | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (1.8) | (0.2) | (0.3) | (3.2) | 2.0 | (0.3) | (2.3) | - | 0.6 | 3.1 | 2.2 | 18.7 | (0.5) | (0.6) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.1 | 0.1 | (0.4) | 0.4 | 0.0 | 0.0 | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 6.3 | (0.4) | (0.8) | (1.1) | (0.9) | (0.3) | (1.2) | - | (0.2) | 0.1 | 0.2 | - | - | - | - | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 0.15 | (0.06) | (0.11) | - | 0.24 | (0.12) | (0.90) | - | - | - | - | - | - | - | (0.04) | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (1.2) | 0.3 | (0.2) | (2.3) | 2.5 | 0.2 | (1.8) | - | 1.0 | 3.6 | 2.6 | - | - | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 17.2 | 19.4 | - | 35.4 | - |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (5.5) | (3.8) | - | 17.4 | (0.0) |
| Non-Operating | |||||
| Interest Income | 0.1 | 0.1 | - | 0.0 | - |
| Interest Expense | 6.6 | 7.6 | 0.1 | 1.1 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 4.0 | (3.5) | - | 0.2 | - |
| Net Income From Continuing Ops | (2.9) | (9.8) | - | 18.3 | 0.0 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.04) | (1.25) | - | - | - |
| EPS Diluted | (0.03) | (1.25) | - | - | - |
| Shares Basic | 38.1 | 6.5 | |||
| Supplementary Data | |||||
| EBITDA | (3.5) | (1.4) | - | 19.0 | - |
| EBIT | (5.5) | (3.8) | - | 17.4 | (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.6 | 1.9 | 2.1 | 3.5 | 2.2 | 2.3 | 2.3 | - | 1.0 | 0.9 | 1.3 | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.5 | 0.5 | 0.1 | 0.9 | 0.5 | 0.5 | 0.5 | - | 0.4 | 0.4 | 0.4 | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.1 | 4.8 | 4.8 | 6.9 | 5.4 | 5.4 | 5.5 | - | 4.7 | 4.1 | 5.5 | - | - | - | - | - | - | - | - |
| (0.3) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| Interest Expense | 1.2 | 1.7 | 1.7 | 1.9 | 1.8 | 2.0 | 1.9 | (0.9) | 0.1 | 0.6 | 0.3 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 13.7 | (1.5) | (2.3) | (3.7) | (1.5) | (0.7) | (3.6) | - | (1.3) | (0.5) | (0.3) | 0.4 | 0.4 | 0.1 | 0.0 | - | - | - | - |
| Pre-Tax Income | 11.9 | (1.7) | (2.5) | (6.9) | 0.5 | (1.0) | (5.9) | - | (0.7) | 2.7 | 1.9 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Net Income From Continuing Ops | 5.6 | (1.2) | (1.4) | (5.8) | 1.3 | (0.6) | (4.7) | - | (0.7) | 2.7 | 1.9 | 19.1 | (0.1) | (0.5) | (0.3) | 0.0 | (0.0) | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 5.6 | (1.2) | (1.4) | (5.8) | 1.3 | (0.6) | (4.7) | - | (0.7) | 2.7 | 1.9 | 19.1 | (0.1) | (0.5) | (0.3) | 0.0 | (0.0) | (0.0) | (0.0) |
| Net Income Attributable To Parent | 5.6 | (1.3) | (1.8) | (4.1) | 1.3 | (0.6) | (4.7) | - | (0.7) | 2.7 | 1.9 | 19.1 | (0.1) | (0.5) | (0.3) | (0.0) | (0.0) | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5.6 | (1.3) | (1.8) | (4.1) | 1.3 | (0.6) | (4.7) | - | (0.7) | 2.7 | 1.9 | 19.1 | (0.1) | (0.5) | (0.3) | (0.0) | (0.0) | (0.0) | (0.0) |
| - |
| - |
| 0.00 |
| EPS Diluted | 0.10 | (0.06) | (0.11) | - | 0.24 | (0.12) | (0.90) | - | - | - | - | - | - | - | (0.04) | - | - | - | 0.00 |
| Shares Basic | 38.1 | 22.6 | 15.3 | - | 5.7 | 5.4 | 5.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 55.0 | 22.6 | 15.3 | - | 5.7 | 5.4 | 5.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| EBIT | (1.8) | (0.2) | (0.3) | (3.2) | 2.0 | (0.3) | (2.3) | - | 0.6 | 3.1 | 2.2 | 18.7 | (0.5) | (0.6) | (0.3) | (0.0) | (0.0) | (0.0) | (0.0) |
| - |
| - |
| - |
| - |
| General & Administrative | 10.1 | 10.4 | - | 3.0 | - |
| Depreciation & Amortization | 2.0 | 2.4 | - | 1.6 | - |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 22.7 | 23.3 | - | 18.0 | - |
| - |
| - |
| - |
| Other Non-Operating Income | 6.2 | (9.5) | - | 0.9 | - |
| Pre-Tax Income | 0.8 | (13.3) | - | 18.3 | - |
| - |
| - |
| - |
| - |
| Net Income | (2.9) | (9.8) | - | 18.3 | 0.0 |
| Net Income Attributable To Parent | (1.6) | (8.1) | - | 18.3 | (0.0) |
| Less: Minority Interest | - | (1.7) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (1.6) | (8.1) | - | 18.3 | (0.0) |
| - |
| - |
| - |
| Shares Diluted | 55.0 | 6.5 | - | - | - |