| (in millions of USD, except per-share data) | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | 0.1 | - | - | - | - | 1.2 | - | - | - | - | - | - |
| Gross Profit | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (0.4) | (20.9) | (0.6) | (0.7) | 15.4 | (2.0) | (14.1) | - | (0.4) | (0.7) | (0.3) | (0.2) | (0.1) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 6.4 | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | - | (8.74) | (0.01) | (0.01) | - | (0.83) | (0.10) | - | (0.17) | (0.27) | 0.07 | 0.00 | (0.02) |
| EPS Diluted | - | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (0.4) | (20.9) | (0.5) | (0.6) | - | (2.0) | (14.1) | - | (0.4) | - | - | - | - |
| EBIT | (0.4) | ||||||||||||
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 0.1 | - | - |
| Cost of Revenue | 0.2 | - | - |
| Gross Profit | (0.1) | - | - |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (22.5) | (17.4) | (1.2) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 0.0 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | - | - | - |
| Net Income From Continuing Ops | (16.4) | (17.8) | (1.8) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (6.49) | (7.49) | (0.01) |
| EPS Diluted | (6.49) | (7.49) | (0.01) |
| Shares Basic | 2.5 | 2.4 | 137.8 |
| Shares Diluted | 2.5 | ||
| Supplementary Data | |||
| EBITDA | (22.3) | (17.4) | (1.2) |
| EBIT | (22.5) | (17.4) | (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 0.3 | 1.7 | 0.6 | 0.7 | - | 2.0 | 14.1 | - | 0.4 | 0.7 | - | - | - |
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | 0.0 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | (0.0) | - | - | (0.0) | - | - | - |
| Total Operating Expenses | 0.4 | 20.9 | 0.6 | 0.7 | (15.4) | 2.0 | 14.1 | - | 0.0 | 0.2 | 0.3 | 0.2 | 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 6.8 | (0.6) | (0.0) | (0.0) | - | (0.0) | (0.2) | - | - | - | - | - | - |
| Pre-Tax Income | - | (21.5) | (0.6) | - | - | (2.0) | (14.3) | - | (0.4) | - | - | - | - |
| (21.5) |
| (0.6) |
| (0.7) |
| 16.6 |
| (2.0) |
| (14.3) |
| 1.5 |
| (0.4) |
| (0.7) |
| 0.2 |
| (0.0) |
| (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 6.4 | (21.5) | (0.6) | (0.7) | 16.6 | (2.0) | (14.3) | 1.5 | (0.4) | (0.7) | 0.2 | (0.0) | (0.1) |
| Net Income Attributable To Parent | 6.4 | (21.5) | (0.6) | (0.7) | 16.6 | (2.0) | (14.3) | 1.5 | (0.4) | (0.7) | 0.2 | (0.0) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6.4 | (21.5) | (0.6) | (0.7) | 16.6 | (2.0) | (14.3) | 1.5 | (0.4) | (0.7) | 0.2 | (0.0) | (0.1) |
| (8.74) |
| (0.01) |
| (0.01) |
| - |
| (0.83) |
| (0.10) |
| - |
| (0.17) |
| (0.27) |
| 0.07 |
| 0.00 |
| - |
| Shares Basic | - | 2.5 | 147.4 | 147.2 | - | 2.4 | 139.4 | - | 2.5 | 2.5 | - | - | - |
| Shares Diluted | - | 2.5 | 147.4 | 147.2 | - | 2.4 | 139.4 | - | 2.5 | 2.5 | 3.4 | 3.4 | - |
| (20.9) |
| (0.6) |
| (0.7) |
| 15.4 |
| (2.0) |
| (14.1) |
| - |
| (0.4) |
| (0.7) |
| (0.3) |
| (0.2) |
| (0.1) |
| 3.2 |
| 17.4 |
| 1.2 |
| Depreciation & Amortization | 0.2 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 22.5 | 17.4 | 1.2 |
| 6.1 |
| (0.4) |
| (0.6) |
| Pre-Tax Income | (16.4) | (17.8) | - |
| (16.4) |
| (17.8) |
| (1.8) |
| Net Income Attributable To Parent | (16.4) | (17.8) | (1.8) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (16.4) | (17.8) | (1.8) |
| 2.4 |
| 137.8 |