| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 41.5 | - | 32.6 | - | 12.3 | - | 6.1 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (18.7) | - | (26.7) | - | (22.1) | - | (12.7) | - | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.0 | - | 6.4 | - | 2.8 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (0.8) | - | (0.0) | - | 0.0 | - | (0.1) | - | - |
| Net Income From Continuing Ops | (17.1) | (49.4) | (39.0) | (43.3) | |||||
| Per Share | |||||||||
| EPS Basic | (0.21) | - | (6.08) | - | (3.87) | - | (2.41) | - | - |
| EPS Diluted | (0.21) | - | (6.08) | - | (3.87) | ||||
| Supplementary Data | |||||||||
| EBITDA | (15.3) | - | (23.8) | - | (19.6) | - | (10.8) | - | - |
| EBIT | (18.7) | - | (26.7) | - | (22.1) | - | |||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | - | 94.7 | 23.2 | 21.3 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | 36.4 | 22.6 | |
| Operating Income | ||||
| Operating Income | - | (108.2) | (83.3) | (44.5) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | 14.3 | 4.7 | 3.8 |
| Income From Equity Investments | - | 2.8 | (0.6) | |
| Tax & Net | ||||
| Income Tax Expense | - | 0.4 | (0.8) | (0.1) |
| Net Income From Continuing Ops | (148.8) | (158.7) | (85.8) | (48.3) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (2.07) | (8.03) | (13.65) | (10.12) |
| EPS Diluted | (2.07) | (8.03) | (13.65) | (10.12) |
| Shares Basic | 80.8 | 22.7 | 7.8 | 7.6 |
| Supplementary Data | ||||
| EBITDA | - | (97.0) | (75.6) | (39.8) |
| EBIT | - | (108.2) | (83.3) | (44.5) |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 9.6 | - | 8.1 | - | 7.3 | - | 5.3 | - | - |
| General & Administrative | 15.2 | - | 17.3 | - | 9.9 | - | 2.8 | - | - |
| Depreciation & Amortization | 3.4 | - | 2.8 | - | 2.5 | - | 1.9 | - | - |
| Amortization of Intangibles | 1.3 | - | 1.0 | - | 0.7 | - | 0.7 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| - |
| 1.8 |
| - |
| - |
| Income From Equity Investments | 0.0 | - | 2.9 | - | 0.7 | - | (0.2) | - | - |
| Other Non-Operating Income | 0.8 | - | (15.2) | - | (5.5) | - | (0.9) | - | - |
| Pre-Tax Income | (17.9) | - | (41.9) | - | (27.6) | - | (13.6) | - | - |
| (27.0) |
| (44.8) |
| (13.6) |
| (13.2) |
| (14.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (17.1) | (49.4) | (39.0) | (43.3) | (27.0) | (44.8) | (13.6) | (13.2) | (14.2) |
| Net Income Attributable To Parent | (16.8) | (49.3) | (38.0) | (43.3) | (26.4) | (44.7) | (13.6) | (13.2) | (14.2) |
| Less: Minority Interest | (0.2) | - | (1.0) | - | (0.6) | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (16.8) | (56.7) | (50.3) | (43.3) | (31.8) | (59.9) | (18.7) | (13.2) | (14.2) |
| - |
| (2.41) |
| - |
| - |
| Shares Basic | 80.8 | - | 8.3 | - | 8.2 | - | 7.8 | - | - |
| Shares Diluted | 80.8 | - | 8.3 | - | 8.2 | - | 7.8 | - | - |
| (12.7) |
| - |
| - |
| 23.6 |
| General & Administrative | - | 60.0 | 15.1 | 13.3 |
| Depreciation & Amortization | - | 11.2 | 7.7 | 4.7 |
| Amortization of Intangibles | - | 3.7 | 2.2 | 0.2 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| (0.2) |
| Other Non-Operating Income | - | (53.0) | (2.8) | (3.8) |
| Pre-Tax Income | - | (161.2) | (86.0) | (48.3) |
| - |
| Net Income | (148.8) | (158.7) | (85.8) | (48.3) |
| Net Income Attributable To Parent | (147.6) | (157.1) | (85.7) | (48.3) |
| Less: Minority Interest | - | (1.6) | (0.1) | 0.0 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (167.2) | (182.2) | (106.0) | (76.7) |
| Shares Diluted | 80.8 | 22.7 | 7.8 | 7.6 |