| (in millions of USD, except per-share data) | Q1 FY 26 | Q3 FY 25 | Q1 FY 25 | Q3 FY 24 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 50.3 | 50.6 | 35.3 | 24.5 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 19.1 | 32.9 | 9.0 | |
| Operating Income | ||||
| Operating Income | (94.2) | (120.8) | (48.0) | (52.3) |
| Non-Operating | ||||
| Interest Income | 2.6 | 3.5 | 2.3 | 2.5 |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | (1.2) | (5.0) | (1.0) |
| Net Income From Continuing Ops | (109.0) | (159.5) | (149.3) | (90.2) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.93) | (6.67) | (30.34) | (18.33) |
| EPS Diluted | (0.93) | (6.67) | (30.34) | (18.33) |
| Shares Basic | 116.6 | 23.9 | 4.9 | 4.9 |
| Supplementary Data | ||||
| EBITDA | (86.7) | (120.4) | (40.2) | (51.9) |
| EBIT | (94.2) | (120.8) | (48.0) | (52.3) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 160.8 | 179.6 | 142.2 | 98.1 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 65.3 | 97.1 | 22.6 | |
| Operating Income | ||||
| Operating Income | (315.3) | (345.7) | (165.8) | (311.6) |
| Non-Operating | ||||
| Interest Income | 10.9 | 11.4 | 11.7 | 25.1 |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (7.2) | (6.0) | 7.6 | (4.1) |
| Net Income From Continuing Ops | (507.9) | (582.8) | (158.5) | (319.7) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (4.36) | (15.52) | (32.24) | (66.25) |
| EPS Diluted | (4.36) | (15.52) | (32.24) | (66.25) |
| Shares Basic | 116.6 | 37.6 | 4.9 | 4.8 |
| Supplementary Data | ||||
| EBITDA | (299.2) | (314.9) | (132.9) | (279.4) |
| EBIT | (315.3) | (345.7) | (165.8) | (311.6) |
| 4.3 |
| General & Administrative | 21.7 | 19.3 | 14.0 | 13.8 |
| Depreciation & Amortization | 7.5 | 0.4 | 7.9 | 0.4 |
| Amortization of Intangibles | 5.6 | 5.6 | 5.6 | 5.6 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 144.5 | 171.4 | 83.3 | 76.8 |
| - |
| Other Non-Operating Income | (14.8) | (39.9) | (106.2) | (38.9) |
| Pre-Tax Income | (109.0) | (160.7) | (154.3) | (91.2) |
| - |
| Net Income | (109.0) | (159.5) | (149.3) | (90.2) |
| Net Income Attributable To Parent | (109.0) | (159.5) | (149.3) | (90.2) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (109.0) | (159.5) | (149.3) | (90.2) |
| Shares Diluted | 116.6 | 23.9 | 4.9 | 4.9 |
| 20.6 |
| General & Administrative | 68.8 | 77.5 | 51.3 | 155.5 |
| Depreciation & Amortization | 16.1 | 30.7 | 33.0 | 32.2 |
| Amortization of Intangibles | 22.4 | 22.3 | 22.8 | 21.7 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 476.0 | 525.2 | 308.0 | 409.7 |
| - |
| Other Non-Operating Income | (199.8) | (243.1) | 14.9 | (12.2) |
| Pre-Tax Income | (515.1) | (588.8) | (150.9) | (323.7) |
| - |
| Net Income | (507.9) | (582.8) | (158.5) | (319.7) |
| Net Income Attributable To Parent | (507.9) | (582.8) | (158.5) | (319.7) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (507.9) | (582.8) | (158.5) | (319.7) |
| Shares Diluted | 116.6 | 37.6 | 4.9 | 4.8 |