| (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 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 15.7 | 12.7 | 11.0 | 7.3 | 8.4 | 8.5 | 7.9 | 8.5 | 9.0 | 8.2 | 9.4 | 9.0 | 6.0 | 7.3 | 10.7 | 9.9 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 46.7 | 33.3 | 35.7 | 34.0 | 8.1 | 0.0 | 0.0 | 0.0 | 0.3 | - | - | - |
| Cost of Revenue | 34.8 | 20.3 | 21.2 | 21.5 | 5.2 | 0.0 | - | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 |
| Gross Profit | 11.9 | 13.0 | 14.5 | 12.4 | 2.9 | 0.0 | - | 0.0 | 0.3 | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (19.8) | (34.3) | (19.5) | (10.9) | (2.9) | (1.2) | (3.4) | (13.9) | (36.8) | (13.6) | - | - |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Interest Expense | 2.8 | 5.4 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (21.6) | (23.9) | ||||||||||
| Per Share | ||||||||||||
| EPS Basic | (41.25) | (932.14) | (385.81) | (9.71) | 0.57 | (23.99) | (0.19) | - | - | - | - | - |
| EPS Diluted | (41.21) | (601.70) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | (11.2) | (26.9) | (13.7) | (7.0) | (2.0) | (1.2) | (3.4) | (13.4) | (36.4) | (13.6) | - | - |
| EBIT | (19.8) | (34.3) | ||||||||||
| 8.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 12.9 | 9.2 | 8.9 | 3.8 | 4.5 | 5.0 | 5.6 | 5.2 | 5.5 | 5.3 | 6.1 | 4.3 | 4.4 | 4.9 | 6.6 | 5.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | (0.1) | 0.0 | 0.3 | 0.0 |
| Gross Profit | 2.8 | 3.5 | 2.1 | 3.5 | 3.9 | 3.5 | 2.3 | 3.3 | 3.5 | 2.9 | 3.3 | 4.7 | 1.6 | 2.5 | 4.1 | 4.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 2.2 | 2.2 | 2.2 | 2.1 | 2.1 | 1.9 | 1.7 | 1.6 | 1.6 | 1.6 | 1.4 | 1.3 | 0.9 | 1.2 | 0.9 | 0.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 9.1 | 8.4 | 6.8 | 7.4 | 21.9 | 8.0 | 11.2 | 6.1 | 5.5 | 16.4 | 5.4 | 6.7 | 8.1 | 5.8 | 5.0 | 4.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (6.4) | (4.9) | (4.7) | (3.9) | (18.1) | (4.4) | (9.0) | (2.8) | (2.0) | (13.5) | (2.1) | (1.9) | (6.4) | (3.3) | (1.0) | (0.2) | (1.7) | (0.4) | (0.5) | (0.3) | (0.5) | (0.2) | (0.3) | (0.2) | (0.6) | (1.1) | (0.8) | (1.0) | (2.0) | (3.9) | (2.9) | (5.1) | (9.8) | (7.5) | (12.0) | (7.5) | - | - | (1.8) | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.4 | 0.3 | 1.3 | 0.8 | 0.3 | 0.4 | 2.5 | 2.2 | 2.2 | 3.7 | 0.9 | 2.2 | 0.8 | 0.7 | 13.2 | 19.4 | 8.4 | 1.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.4) | (0.4) | (0.3) | (0.8) | (0.3) | (0.4) | 16.3 | (5.3) | (2.1) | (3.0) | (0.2) | (2.1) | (0.7) | (5.3) | (13.2) | (5.0) | (10.8) | |||||||||||||||||||||||
| Pre-Tax Income | (6.7) | (5.3) | (4.9) | (4.7) | (18.4) | (4.8) | 7.3 | (8.1) | (4.2) | (16.5) | (2.3) | (4.0) | (7.2) | (8.6) | (14.1) | (5.2) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - |
| Net Income From Continuing Ops | (6.7) | (5.3) | (4.9) | (4.7) | (18.4) | (4.8) | 7.3 | (8.1) | (4.2) | (16.5) | (2.3) | (4.0) | (7.2) | (8.6) | (14.1) | (5.2) | (12.5) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (6.7) | (5.3) | (4.9) | (4.7) | (18.4) | (4.8) | 7.3 | (8.1) | (4.2) | (16.5) | (2.3) | (4.0) | (7.2) | (8.6) | (14.1) | (5.2) | (12.5) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (6.7) | (5.3) | (4.9) | (4.7) | (18.4) | (4.8) | 7.3 | (8.1) | (4.2) | (16.5) | (2.3) | (4.0) | (7.2) | (8.6) | (14.1) | (5.2) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (5.2) | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (6.7) | (5.3) | (4.9) | (7.7) | (18.4) | (4.8) | (43.8) | (33.5) | (4.2) | (23.2) | (2.3) | (4.0) | (7.2) | (37.4) | (14.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | (8.89) | (8.98) | (17.85) | - | (28.74) | (921.46) | (26,472.13) | - | (262.70) | (30.20) | (0.36) | - | (4.30) | (4.23) | (1.55) | - | (0.11) | 5.08 | (10.14) | - | 0.05 | (0.06) | - | - | (0.13) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | (8.89) | (8.98) | (17.85) | - | (28.74) | (921.46) | (26,472.13) | - | (262.70) | (30.20) | (0.36) | - | (4.30) | (4.23) | (1.55) | - | (0.11) | ||||||||||||||||||||||
| Shares Basic | - | 0.6 | 0.5 | 0.4 | - | 0.2 | 0.0 | 0.0 | - | 0.1 | 0.1 | 11.2 | - | 8.7 | 3.3 | 3.3 | - | 4.7 | ||||||||||||||||||||||
| Shares Diluted | - | 0.6 | 0.5 | 0.4 | - | 0.2 | 0.0 | 0.0 | - | 0.1 | 0.1 | 11.2 | - | 8.7 | 3.3 | 3.3 | - | 4.7 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (4.1) | (2.8) | (2.5) | (1.8) | (15.9) | (2.5) | (7.3) | (1.2) | (0.4) | (11.9) | (0.7) | (0.7) | (5.6) | (2.1) | (0.0) | 0.7 | (0.8) | (0.4) | (0.5) | (0.3) | (0.5) | (0.2) | (0.3) | (0.2) | (0.6) | (1.1) | (0.8) | (1.0) | (1.6) | (3.9) | (2.9) | (5.0) | (9.4) | (7.5) | (12.0) | (7.5) | - | - | (1.8) | - |
| EBIT | (6.4) | (4.9) | (4.7) | (3.9) | (18.1) | (4.4) | (9.0) | (2.8) | (2.0) | (13.5) | (2.1) | (1.9) | (6.4) | (3.3) | (1.0) | (0.2) | (1.7) | (0.4) | (0.5) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | 13.9 | 37.1 | 14.3 | 6.3 | 1.6 |
| Depreciation & Amortization | 8.7 | 7.3 | 5.8 | 3.8 | 0.9 | 0.0 | 0.0 | 0.4 | 0.4 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 3.0 | 3.0 | 3.0 | 3.0 | 0.7 | 0.0 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 31.7 | 47.3 | 34.0 | 23.3 | 5.8 | 1.2 | 3.5 | 13.9 | - | - | - | - |
| 8.9 |
| 34.1 |
| 10.6 |
| 5.1 |
| 4.9 |
| 2.0 |
| 0.7 |
| 3.8 |
| 0.1 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.8) | 10.3 | (7.4) | (24.2) | 1.3 | (13.6) | (30.8) | (2.1) | (7.6) | - | - | - |
| Pre-Tax Income | (21.6) | (23.9) | (26.9) | (35.0) | (1.6) | (14.7) | (34.3) | (16.0) | (44.4) | (18.0) | - | - |
| (26.9) |
| (35.0) |
| (1.6) |
| (14.7) |
| (34.3) |
| (16.0) |
| (36.8) |
| (13.6) |
| (6.1) |
| (1.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (21.6) | (23.9) | (26.9) | (35.0) | (1.6) | (14.7) | (34.3) | (16.0) | (44.4) | (18.0) | (8.5) | (2.4) |
| Net Income Attributable To Parent | (21.6) | (23.9) | (26.9) | (35.0) | (1.6) | (14.7) | (34.3) | (16.0) | (44.4) | (18.0) | (8.5) | (2.4) |
| Less: Minority Interest | - | - | - | - | (1.6) | (14.7) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 |
| Net Income To Common Shareholders | (24.6) | (100.4) | (33.6) | (63.9) | 2.8 | (111.6) | (110.3) | (16.0) | (44.4) | (18.0) | (8.5) | (2.4) |
| (385.81) |
| (9.71) |
| 0.36 |
| (23.99) |
| (0.19) |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 0.6 | 0.1 | 0.1 | 6.6 | 4.8 | 4.7 | 576.8 | - | - | - | - | - |
| Shares Diluted | 0.6 | 0.1 | 0.1 | 6.6 | 8.2 | 4.7 | 576.8 | - | - | - | - | - |
| (19.5) |
| (10.9) |
| (2.9) |
| (1.2) |
| (3.4) |
| (13.9) |
| (36.8) |
| (13.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 2.0 |
| 3.9 |
| 2.9 |
| 5.1 |
| 9.8 |
| 7.5 |
| 12.1 |
| 7.6 |
| 7.5 |
| 2.1 |
| 2.3 |
| 2.4 |
| 0.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.6 |
| 1.1 |
| 0.8 |
| 1.0 |
| - |
| 3.9 |
| 2.9 |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| 2.3 |
| - |
| 0.4 |
| 0.6 |
| 1.5 |
| 1.6 |
| 1.1 |
| 0.9 |
| 2.8 |
| 1.5 |
| 0.4 |
| 0.2 |
| 1.1 |
| 0.5 |
| 0.0 |
| 0.4 |
| - |
| 0.2 |
| 0.0 |
| - |
| 0.3 |
| 2.6 |
| 0.9 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 37.9 |
| (25.8) |
| 33.2 |
| 64.9 |
| (79.9) |
| (31.7) |
| (7.3) |
| (22.4) |
| (0.6) |
| (0.5) |
| (1.1) |
| (0.6) |
| (0.0) |
| (0.4) |
| (8.5) |
| 0.4 |
| 0.4 |
| 0.1 |
| - |
| - |
| (0.3) |
| - |
| (12.5) |
| (0.5) |
| 37.4 |
| (26.1) |
| 32.7 |
| 64.7 |
| (80.1) |
| (32.0) |
| (7.9) |
| (23.6) |
| (1.4) |
| (1.5) |
| (3.1) |
| (4.5) |
| (2.9) |
| (5.5) |
| (18.2) |
| (7.1) |
| (11.6) |
| (7.4) |
| - |
| - |
| (2.2) |
| - |
| (0.5) |
| 37.4 |
| (26.1) |
| 32.7 |
| 64.7 |
| (80.1) |
| (32.0) |
| (7.9) |
| (23.6) |
| (1.4) |
| (1.5) |
| (3.1) |
| (4.5) |
| (2.9) |
| (5.5) |
| (10.2) |
| (7.5) |
| (11.6) |
| (7.5) |
| (7.6) |
| (1.9) |
| (1.8) |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| 37.4 |
| (26.1) |
| 32.7 |
| 64.7 |
| (80.1) |
| (32.0) |
| (7.9) |
| (23.6) |
| (1.4) |
| (1.5) |
| (3.1) |
| (4.5) |
| (2.9) |
| (5.5) |
| (18.2) |
| (7.1) |
| (11.6) |
| (7.4) |
| (9.8) |
| (3.5) |
| (2.2) |
| (2.6) |
| (12.5) |
| (0.5) |
| 37.4 |
| (26.1) |
| 32.7 |
| 64.7 |
| (80.1) |
| (32.0) |
| (7.9) |
| (23.6) |
| (1.4) |
| (1.5) |
| (3.1) |
| (4.5) |
| (2.9) |
| (5.5) |
| (18.2) |
| (7.1) |
| (11.6) |
| (7.4) |
| (9.8) |
| (3.5) |
| (2.2) |
| (2.6) |
| - |
| (26.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.2) |
| 26.7 |
| (0.5) |
| 23.8 |
| (47.2) |
| 30.8 |
| 64.7 |
| (80.1) |
| (127.0) |
| (15.7) |
| (87.4) |
| (5.7) |
| (1.5) |
| (3.1) |
| (4.5) |
| (2.9) |
| (5.5) |
| (18.2) |
| (7.1) |
| (11.6) |
| (7.4) |
| (9.8) |
| (3.5) |
| (2.2) |
| (2.6) |
| 4.19 |
| (10.14) |
| - |
| - |
| (0.06) |
| (0.09) |
| - |
| (0.13) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.7 |
| - |
| 1,401.2 |
| 1,392.6 |
| - |
| - |
| 650.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 4.7 |
| - |
| 40,198.7 |
| 1,392.6 |
| 1,368.5 |
| - |
| 650.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.5) |
| (0.2) |
| (0.3) |
| (0.2) |
| (0.6) |
| (1.1) |
| (0.8) |
| (1.0) |
| (2.0) |
| (3.9) |
| (2.9) |
| (5.1) |
| (9.8) |
| (7.5) |
| (12.0) |
| (7.5) |
| - |
| - |
| (1.8) |
| - |