| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (0.2) | (0.3) | (0.2) | 0.1 | (0.2) | (0.5) | (0.2) | (0.2) | (0.3) | (0.2) | (0.2) | - | (0.2) | (0.2) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | 0.00 | 0.00 | 0.01 | - | 0.00 | (0.01) | 0.00 | - | 0.00 | - | - | - | 0.00 | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | - | 0.0 | 0.0 | 0.0 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | 0.0 | 0.1 | 0.0 | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (0.5) | (0.8) | (0.9) | (3.2) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 1.4 | 0.3 | 0.1 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (8.2) | (8.4) | (1.5) | (1.2) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.00 | - | - | - |
| EPS Diluted | 0.00 | (0.01) | 0.00 | - |
| Shares Basic | 1,792.5 | - | - | - |
| Supplementary Data | ||||
| EBITDA | - | - | - | - |
| EBIT | (0.5) | (0.8) | (0.9) | (3.2) |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | 0.0 | 0.1 | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 0.2 | 0.3 | 0.2 | (0.1) | 0.2 | 0.5 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | - | 0.2 | 0.2 | - |
| - |
| Interest Expense |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.4) | (0.4) | 7.8 | 0.2 | 5.9 | (14.1) | 0.4 | (0.3) | (0.0) | (0.1) | (0.2) | - | 0.2 | (0.3) | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops |
| (0.6) |
| (0.7) |
| (7.6) |
| 0.7 |
| 5.7 |
| (14.6) |
| (0.2) |
| 1.0 |
| (1.1) |
| (1.0) |
| (0.4) |
| 0.5 |
| 0.0 |
| (0.5) |
| (1.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.6) | (0.7) | (7.6) | 0.7 | 5.7 | (14.6) | (0.2) | 1.0 | (1.1) | (1.0) | (0.4) | 0.5 | 0.0 | (0.5) | (1.2) |
| Net Income Attributable To Parent | (0.6) | (0.7) | 7.6 | 0.3 | 5.7 | (14.6) | 0.2 | (0.4) | (0.3) | (0.4) | (0.4) | 0.5 | 0.0 | (0.5) | (1.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.6) | (0.7) | 7.6 | 0.3 | 5.7 | (14.6) | 0.2 | (0.4) | (0.3) | (0.4) | (0.4) | 0.5 | 0.0 | (0.5) | (1.2) |
| 0.00 |
| 0.00 |
| 0.00 |
| - |
| 0.00 |
| (0.01) |
| 0.00 |
| - |
| 0.00 |
| - |
| - |
| - |
| 0.00 |
| - |
| - |
| Shares Basic | 1,792.5 | 1,438.7 | 1,356.7 | - | 1,353.0 | 1,433.4 | 1,425.7 | - | 1,275.3 | - | - | - | 939.1 | - | - |
| Shares Diluted | 1,792.5 | 1,438.7 | 6,305.5 | - | 4,930.4 | 1,433.4 | 6,240.8 | - | 1,275.3 | - | - | - | 939.1 | - | - |
| (0.2) |
| (0.3) |
| (0.2) |
| 0.1 |
| (0.2) |
| (0.5) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.2) |
| - |
| (0.2) |
| (0.2) |
| - |
| - |
| General & Administrative | 0.4 | 0.3 | 0.2 | 0.2 |
| Depreciation & Amortization | - | - | - | - |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 0.6 | 0.8 | 0.9 | 3.2 |
| - |
| Other Non-Operating Income | 7.2 | (7.6) | (0.6) | 1.9 |
| Pre-Tax Income | - | - | - | - |
| - |
| Net Income | (8.2) | (8.4) | (1.5) | (1.2) |
| Net Income Attributable To Parent | 6.7 | (8.4) | (1.5) | (1.2) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 6.7 | (8.4) | (1.5) | (1.2) |
| Shares Diluted | 1,792.5 | 1,391.1 | 1,179.8 | - |