| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 5.4 | 6.6 | 4.1 | 2.5 | 1.7 | 1.4 | 2.1 | 1.8 | 1.5 | 2.1 | 1.6 | 5.3 | 9.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | 0.0 | - | - | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | (0.0) | 0.3 | 0.4 | 0.5 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 6.5 | (2.0) | (3.7) | (1.4) | (6.3) | (4.6) | (2.5) | (3.5) | (5.3) | (20.3) | (20.4) | (7.6) | (8.9) |
| Non-Operating | |||||||||||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - |
| Interest Expense | 0.2 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | (0.3) | (0.0) | (0.0) | (0.0) |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.05 | - | (0.13) | 0.30 | (0.10) | - | 0.49 | 0.10 | 1.59 | - | - | - | - |
| EPS Diluted | 0.05 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 6.6 | (1.9) | (3.5) | (1.3) | (6.3) | (4.6) | (2.5) | (3.5) | (5.3) | (20.3) | (20.3) | (7.4) | (7.6) |
| EBIT | 6.5 | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 18.6 | 14.9 | 6.7 | 18.2 | 16.0 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | 0.2 | 1.2 | 2.8 |
| Selling General & Administrative | 26.9 | 25.5 | 22.4 | 28.1 | 18.4 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (0.6) | (13.4) | (15.9) | (57.2) | (17.3) |
| Non-Operating | |||||
| Interest Income | 0.0 | 0.0 | 0.0 | 0.1 | - |
| Interest Expense | 2.2 | 3.4 | 1.9 | 1.1 | 1.1 |
| Income From Equity Investments | 20.8 | 17.0 | |||
| Tax & Net | |||||
| Income Tax Expense | (0.0) | (0.0) | 0.0 | (0.3) | - |
| Net Income From Continuing Ops | 20.5 | 6.3 | 149.5 | (430.9) | (17.4) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.19 | 0.06 | 1.76 | (5.59) | - |
| EPS Diluted | 0.19 | 0.03 | 1.41 | (5.59) | - |
| Shares Basic | 49.2 | 39.2 | |||
| Supplementary Data | |||||
| EBITDA | (0.1) | (13.1) | (15.9) | (55.6) | (16.6) |
| EBIT | (0.6) | (13.4) | (15.9) | (57.2) | (17.3) |
| 7.7 |
| 6.4 |
| 6.2 |
| 6.6 |
| 6.3 |
| 5.8 |
| 4.5 |
| 5.3 |
| 6.8 |
| 4.8 |
| 4.3 |
| 9.2 |
| 9.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 1.3 |
| Amortization of Intangibles | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | (1.1) | 8.6 | 7.7 | 3.9 | 8.0 | 5.9 | 4.5 | 5.3 | 6.8 | 22.4 | 22.0 | 12.9 | 18.1 |
| 0.3 |
| 0.9 |
| 0.8 |
| 1.3 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| - |
| Income From Equity Investments | (0.2) | 2.0 | (6.8) | 25.8 | (4.1) | (6.0) | 0.0 | 1.7 | 1.2 | (48.8) | (1.6) | (0.9) | (1.3) |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 6.1 | (0.3) | (10.4) | 25.1 | (8.1) | (11.9) | 39.3 | 8.0 | 114.0 | (416.9) | 4.3 | (8.8) | (9.9) |
| 6.1 |
| (0.3) |
| (10.4) |
| 25.1 |
| (8.1) |
| (11.9) |
| 39.3 |
| 8.0 |
| 114.0 |
| (416.6) |
| 4.3 |
| (8.8) |
| (9.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 6.1 | (0.3) | (10.4) | 25.1 | (8.1) | (11.9) | 39.3 | 8.0 | 114.0 | (416.6) | 4.3 | (8.8) | (9.9) |
| Net Income Attributable To Parent | 3.1 | (0.4) | (4.4) | 11.2 | (3.6) | (2.2) | 5.9 | 1.2 | 17.2 | (33.3) | 4.3 | (8.8) | (9.9) |
| Less: Minority Interest | 3.0 | 0.1 | (6.0) | 13.9 | (4.5) | (9.7) | 33.4 | 6.8 | 96.9 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3.1 | (0.4) | (4.4) | 11.2 | (3.6) | (2.2) | 5.9 | 1.2 | 17.2 | (33.3) | 4.3 | (8.8) | (9.9) |
| - |
| (0.13) |
| 0.30 |
| (0.13) |
| - |
| 0.39 |
| 0.00 |
| 1.27 |
| - |
| - |
| - |
| - |
| Shares Basic | 49.2 | - | 37.5 | 37.5 | 37.3 | - | 12.1 | 12.0 | 10.8 | - | - | - | - |
| Shares Diluted | 49.2 | - | 37.5 | 37.5 | 37.5 | - | 12.3 | 12.1 | 11.1 | - | - | - | - |
| (2.0) |
| (3.7) |
| (1.4) |
| (6.3) |
| (4.6) |
| (2.5) |
| (3.5) |
| (5.3) |
| (20.3) |
| (20.4) |
| (7.6) |
| (8.9) |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 0.5 | 0.3 | 0.0 | 1.6 | 0.7 |
| Amortization of Intangibles | - | 0.1 | - | - | 0.3 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 19.1 | 28.3 | 22.6 | 75.4 | 33.3 |
| (3.1) |
| (52.5) |
| 1.5 |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | 20.5 | 6.3 | 149.5 | (431.3) | (17.4) |
| - |
| - |
| - |
| - |
| Net Income | 20.5 | 6.3 | 149.5 | (430.9) | (17.4) |
| Net Income Attributable To Parent | 9.5 | 2.8 | 22.1 | (47.6) | (17.4) |
| Less: Minority Interest | 11.0 | 3.5 | 127.4 | (383.3) | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 9.5 | 2.8 | 22.1 | (47.6) | (17.4) |
| 12.5 |
| 8.5 |
| - |
| Shares Diluted | 49.2 | 39.3 | 12.7 | 8.5 | - |