| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 18.3 | 12.4 | 8.9 | 3.7 | 18.2 | 13.4 | 9.3 | 5.3 | 30.4 |
| Cost of Revenue | 18.4 | 7.7 | 5.0 | 2.5 | 18.3 | 13.7 | 10.6 | 10.4 | 30.9 |
| Gross Profit | (0.1) | 4.7 | 3.9 | 1.1 | (0.0) | (0.3) | (1.3) | (5.1) | (0.5) |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 10.0 | (16.8) | (14.0) | (19.3) | (15.6) | (19.6) | (17.4) | (23.0) | (12.3) |
| Non-Operating | |||||||||
| Interest Income | 0.4 | 0.7 | 0.5 | 0.2 | 0.3 | 0.5 | 0.7 | 0.9 | 0.4 |
| Interest Expense | 1.8 | 1.8 | 1.1 | 0.2 | 0.3 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (0.2) | (0.4) | 0.1 | 0.0 | (0.2) | (0.3) | (0.3) | (0.3) | (5.1) |
| Net Income From Continuing Ops | 2.5 | (22.4) | (6.4) | (8.8) | |||||
| Per Share | |||||||||
| EPS Basic | 0.03 | - | (0.03) | (0.03) | (0.13) | - | (0.09) | (0.12) | (0.04) |
| EPS Diluted | 0.03 | - | (0.03) | (0.03) | (0.13) | ||||
| Supplementary Data | |||||||||
| EBITDA | 11.2 | (14.1) | (13.3) | (18.6) | (14.5) | (18.0) | (16.9) | (22.5) | (11.5) |
| EBIT | 10.0 | (16.8) | (14.0) | (19.3) | (15.6) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 43.2 | 43.2 | 58.3 | 22.1 | 4.2 | - |
| Cost of Revenue | 33.6 | 33.5 | 65.5 | 19.6 | 2.7 | - |
| Gross Profit | 9.7 | 9.7 | (7.2) | 2.6 | 1.6 | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (40.2) | (65.8) | (72.2) | (40.7) | (25.9) | - |
| Non-Operating | ||||||
| Interest Income | 1.8 | 1.7 | 2.5 | 0.4 | 0.4 | - |
| Interest Expense | 4.9 | 3.4 | 1.7 | 3.5 | 0.0 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (0.5) | (0.5) | (5.9) | (0.5) | (0.2) | - |
| Net Income From Continuing Ops | (35.1) | (63.0) | (68.0) | (25.6) | (23.2) | 8.6 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.14) | (0.30) | (0.34) | (0.18) | (0.22) | - |
| EPS Diluted | (0.14) | (0.30) | (0.34) | (0.18) | (0.22) | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (34.7) | (60.4) | (68.9) | (35.1) | (25.2) | - |
| EBIT | (40.2) | (65.8) | (72.2) | (40.7) | (25.9) | - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 10.2 | 12.6 | 11.9 | 10.1 | 8.0 | 7.2 | 9.4 | 5.0 | 5.5 |
| Depreciation & Amortization | 1.2 | 2.7 | 0.8 | 0.7 | 1.1 | 1.5 | 0.5 | 0.5 | 0.8 |
| Amortization of Intangibles | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | 2.4 | 2.1 | 0.5 | 0.8 | 0.9 | 1.4 | 1.6 | 0.9 | 0.8 |
| Total Operating Expenses | (10.0) | 21.5 | 17.9 | 20.4 | 15.6 | 19.3 | 16.0 | 17.9 | 11.8 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (7.6) | (6.0) | 7.7 | 10.4 | (9.9) | 0.5 | (1.3) | (0.9) | (0.0) |
| Pre-Tax Income | 2.3 | (22.8) | (6.3) | (8.8) | (25.6) | (18.6) | (18.6) | (23.9) | (12.8) |
| (25.4) |
| (18.3) |
| (18.3) |
| (23.6) |
| (7.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 2.5 | (22.4) | (6.4) | (8.8) | (25.4) | (18.3) | (18.3) | (23.6) | (7.7) |
| Net Income Attributable To Parent | 5.4 | (21.5) | (4.8) | (6.3) | (24.2) | (16.2) | (15.8) | (22.0) | (7.3) |
| Less: Minority Interest | (2.9) | (0.9) | (1.6) | (2.5) | (1.1) | (2.0) | (2.5) | (1.6) | (0.5) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5.4 | (21.5) | (4.8) | (6.3) | (24.2) | (16.2) | (15.8) | (22.0) | (7.3) |
| - |
| (0.09) |
| (0.12) |
| (0.04) |
| Shares Basic | 191.4 | - | 187.4 | 186.9 | 186.2 | - | 185.2 | 183.2 | 173.5 |
| Shares Diluted | 191.4 | - | 187.4 | 186.9 | 186.2 | - | 185.2 | 183.2 | 173.5 |
| (19.6) |
| (17.4) |
| (23.0) |
| (12.3) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 44.7 | 42.6 | 27.1 | 19.9 | 12.4 | - |
| Depreciation & Amortization | 5.5 | 5.4 | 3.3 | 5.7 | 0.7 | - |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | 5.7 | 4.2 | 4.8 | 3.5 | 4.3 | - |
| Total Operating Expenses | 49.8 | 75.5 | 65.0 | 43.3 | 27.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 4.6 | 2.3 | (1.7) | 0.0 | (0.7) | - |
| Pre-Tax Income | (35.6) | (63.5) | (73.9) | 26.1 | (23.3) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (35.1) | (63.0) | (68.0) | (25.6) | (23.2) | 8.6 |
| Net Income Attributable To Parent | (27.2) | (56.9) | (61.4) | (25.6) | (23.2) | 8.6 |
| Less: Minority Interest | (7.9) | (6.2) | (6.6) | 0.0 | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (27.2) | (56.9) | (61.4) | (25.6) | (23.2) | 8.6 |
| 191.4 |
| 186.9 |
| 182.0 |
| 144.0 |
| 105.5 |
| - |
| Shares Diluted | 191.4 | 186.9 | 182.0 | 144.0 | 105.5 | - |