| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 0.3 | 0.1 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (9.5) | (1.8) | (1.9) | (1.9) | (1.6) | (1.6) | (2.9) | (0.4) | (0.7) | 0.1 | (0.1) | (0.2) | (0.3) | (0.2) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 1.3 | - | 0.3 | 0.1 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.2 | 0.3 | - | 0.1 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.15) | - | (0.05) | (0.12) | (0.08) | - | (0.18) | (0.03) | (0.04) | - | (0.01) | (0.02) | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | 1.0 | 0.6 | 0.0 | 0.0 | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (15.1) | (7.1) | (5.5) | (0.6) | (0.7) |
| Non-Operating | |||||
| Interest Income | - | - | - | 3.4 | 1.7 |
| Interest Expense | 1.8 | 2.3 | 0.4 | 0.1 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | - | - | 0.7 | 0.3 |
| Net Income From Continuing Ops | (22.3) | (10.6) | (6.2) | (0.7) | 1.2 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.24) | (0.22) | (0.32) | (0.05) | - |
| EPS Diluted | (0.24) | (0.22) | (0.32) | (0.05) | - |
| Shares Basic | 93.7 | 48.5 | |||
| Supplementary Data | |||||
| EBITDA | - | - | - | - | - |
| EBIT | (15.1) | (7.1) | (5.5) | (0.6) | (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 6.2 | 0.1 | 0.2 | 0.3 | 0.9 | 0.1 | 0.1 | 0.0 | 0.0 | (0.3) | 0.0 | 0.0 | 0.3 | 0.2 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Total Operating Expenses | 9.5 | 1.8 | 1.9 | 1.9 | 1.6 | 1.6 | 2.9 | 0.4 | 0.7 | - | 0.1 | 0.2 | - | - | - | - | - | - | - |
| (0.2) |
| (0.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| Interest Expense | 0.0 | (1.2) | 1.2 | 1.8 | 0.6 | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (4.3) | 0.4 | (1.0) | (2.2) | (0.5) | (0.5) | (0.1) | (0.1) | 0.0 | - | (0.0) | (0.0) | - | - | - | - | - | - | - |
| Pre-Tax Income | (13.9) | (1.4) | (2.9) | (4.1) | (2.1) | (2.1) | (3.0) | (0.5) | (0.7) | (1.7) | (0.1) | (0.3) | 1.4 | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Net Income From Continuing Ops | (13.9) | (1.4) | (2.9) | (4.1) | (2.1) | (2.1) | (3.0) | (0.5) | (0.7) | (1.4) | (0.1) | (0.3) | 1.1 | 0.7 | 0.7 | (0.2) | (0.0) | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (13.9) | (1.4) | (2.9) | (4.1) | (2.1) | (2.1) | (3.0) | (0.5) | (0.7) | (1.4) | (0.1) | (0.3) | 1.1 | 0.7 | 0.7 | (0.2) | (0.0) | (0.0) | (0.0) |
| Net Income Attributable To Parent | (13.9) | (1.4) | (2.9) | (4.1) | (2.1) | (2.1) | (3.0) | (0.5) | (0.7) | (1.4) | (0.1) | (0.3) | 1.1 | 0.7 | 0.7 | (0.2) | (0.0) | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (13.9) | (1.4) | (2.9) | (4.1) | (2.1) | (2.1) | (3.0) | (0.5) | (0.7) | (1.4) | (0.1) | (0.3) | 1.1 | 0.7 | 0.7 | (0.2) | (0.0) | (0.0) | (0.0) |
| - |
| - |
| - |
| EPS Diluted | (0.15) | - | (0.05) | (0.12) | (0.08) | - | (0.18) | (0.03) | (0.04) | - | (0.01) | (0.02) | - | - | - | - | - | - | - |
| Shares Basic | 93.7 | - | 59.4 | 34.0 | 27.5 | - | 16.7 | 15.7 | 15.1 | - | 15.1 | 15.1 | - | - | - | - | - | - | - |
| Shares Diluted | 93.7 | - | 59.4 | 34.0 | 27.5 | - | 16.7 | 15.7 | 15.1 | - | 15.1 | - | - | - | - | - | 2.5 | - | - |
| - |
| - |
| EBIT | (9.5) | (1.8) | (1.9) | (1.9) | (1.6) | (1.6) | (2.9) | (0.4) | (0.7) | 0.1 | (0.1) | (0.2) | (0.3) | (0.2) | (0.2) | (0.2) | (0.0) | (0.0) | (0.0) |
| - |
| - |
| - |
| - |
| General & Administrative | 6.9 | 1.5 | 0.1 | 0.0 | 0.5 |
| Depreciation & Amortization | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 15.1 | 7.1 | 5.5 | 0.6 | - |
| - |
| - |
| (0.1) |
| Other Non-Operating Income | (7.2) | (3.4) | (0.6) | (0.1) | - |
| Pre-Tax Income | (22.3) | (10.6) | (6.2) | (0.7) | 1.6 |
| - |
| - |
| - |
| - |
| Net Income | (22.3) | (10.6) | (6.2) | (0.7) | 1.2 |
| Net Income Attributable To Parent | (22.3) | (10.6) | (6.2) | (0.7) | 1.2 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (22.3) | (10.6) | (6.2) | (0.7) | 1.2 |
| 19.2 |
| 15.1 |
| - |
| Shares Diluted | 93.7 | 48.5 | 19.2 | 15.1 | - |