| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 | 8.7 | 16.7 | 20.2 | 13.9 | 11.4 | 17.5 | 23.1 | - | 0.5 | 0.8 | - |
| Cost of Revenue | 10.1 | 14.5 | 17.5 | 12.4 | 10.7 | 15.3 | 22.7 | - | 0.6 | 0.7 | - |
| Gross Profit | (1.5) | 2.2 | 2.7 | 1.5 | 0.7 | 2.2 | 0.4 | - | (0.0) | 0.1 | - |
| Operating Expenses | |||||||||||
| Research & Development | 1.1 | 0.2 | 0.3 | 0.5 | 0.8 | 0.7 | 0.0 | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (34.0) | (2.2) | (0.9) | (2.1) | (3.6) | (2.2) | (1.8) | (1.2) | (0.8) | (0.6) | (0.5) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.3 | 2.0 | 2.0 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Net Income From Continuing Ops | (36.3) | (4.3) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (5.19) | (0.62) | (0.42) | - | (0.58) | 0.20 | (0.65) | - | (0.27) | (0.19) | (0.17) |
| EPS Diluted | (5.19) | (0.62) | (0.42) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (34.0) | (2.2) | (0.9) | (2.1) | (3.5) | (2.2) | (1.8) | (1.2) | (0.8) | (0.6) | (0.5) |
| EBIT | (34.0) | (2.2) | (0.9) | ||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 59.5 | 65.9 | 3.2 | 21.6 |
| Cost of Revenue | 54.5 | 61.1 | 3.1 | 20.5 |
| Gross Profit | 5.0 | 4.8 | 0.1 | 1.1 |
| Operating Expenses | ||||
| Research & Development | 2.1 | 2.1 | 0.1 | 0.3 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (39.2) | (9.7) | (3.1) | 0.1 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 8.3 | 5.0 | 0.3 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | 0.1 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (47.5) | (9.0) | (3.4) | 0.1 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (6.80) | (1.47) | (1.04) | 0.06 |
| EPS Diluted | (6.80) | (1.47) | (1.04) | 0.06 |
| Shares Basic | 7.0 | 6.1 | 3.3 | 1.0 |
| Supplementary Data | ||||
| EBITDA | (39.1) | (9.7) | (3.1) | 0.1 |
| EBIT | (39.2) | (9.7) | (3.1) | 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.9 | 3.1 | 2.4 | 2.6 | 1.4 | 2.0 | 1.0 | 0.7 | 0.6 | 0.5 | 0.3 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 32.5 | 4.4 | 3.6 | 3.6 | 4.2 | 4.4 | 2.2 | 1.3 | 0.8 | 0.7 | 0.5 |
| 2.0 |
| 1.6 |
| 1.0 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (2.3) | (2.1) | (2.0) | (1.9) | (0.5) | 3.7 | (0.5) | (0.1) | (0.1) | (0.1) | (0.0) |
| Pre-Tax Income | (36.3) | (4.3) | (2.9) | (4.0) | (4.1) | 1.4 | (2.3) | (1.4) | (0.9) | (0.6) | (0.5) |
| (2.9) |
| (4.1) |
| (4.1) |
| 1.4 |
| (2.3) |
| (1.4) |
| (0.9) |
| (0.6) |
| (0.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (36.3) | (4.3) | (2.9) | (4.1) | (4.1) | 1.4 | (2.3) | (1.4) | (0.9) | (0.6) | (0.5) |
| Net Income Attributable To Parent | (36.3) | (4.3) | (2.9) | (4.1) | (4.1) | 1.4 | (2.3) | (1.4) | (0.9) | (0.6) | (0.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (36.3) | (4.3) | (2.9) | (4.1) | (4.1) | 1.4 | (2.3) | (1.1) | (0.9) | (0.6) | (0.5) |
| - |
| (0.58) |
| 0.20 |
| (0.65) |
| - |
| (0.27) |
| (0.19) |
| (0.17) |
| Shares Basic | 7.0 | 6.9 | 6.8 | - | 7.1 | 7.3 | 3.5 | - | 3.3 | 3.3 | 3.3 |
| Shares Diluted | 7.0 | 6.9 | 6.8 | - | 7.1 | 7.3 | 3.5 | - | 3.3 | 3.3 | 3.3 |
| (2.1) |
| (3.6) |
| (2.2) |
| (1.8) |
| (1.2) |
| (0.8) |
| (0.6) |
| (0.5) |
| - |
| General & Administrative | 11.1 | 7.1 | 2.1 | 0.5 |
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 44.2 | 14.5 | 3.2 | 1.0 |
| - |
| Other Non-Operating Income | (8.3) | 0.8 | (0.3) | (0.0) |
| Pre-Tax Income | (47.4) | (8.9) | (3.4) | 0.1 |
| - |
| Net Income | (47.5) | (9.0) | (3.4) | 0.1 |
| Net Income Attributable To Parent | (47.5) | (9.0) | (3.4) | 0.1 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (47.5) | (9.0) | (3.2) | 0.1 |
| Shares Diluted | 7.0 | 6.1 | 3.3 | 1.0 |