| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 11.5 | 8.8 | 3.8 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | - | - | - | 0.0 | 33.2 | 110.7 | 47.0 | 0.0 | - |
| Cost of Revenue | - | - | - | 0.0 | 53.6 | 163.3 | 109.6 | 30.7 | - |
| Gross Profit | - | - | - | 0.0 | (20.4) | (52.6) | (62.6) | (30.7) | - |
| Operating Expenses | |||||||||
| Research & Development | 21.5 | 14.9 | 19.5 | 20.6 | 18.4 | 13.6 | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (85.3) | (44.5) | (43.8) | (45.0) | (53.5) | (83.9) | (89.4) | (33.9) | (0.6) |
| Non-Operating | |||||||||
| Interest Income | 5.6 | 4.4 | 4.4 | 8.3 | 2.3 | 0.0 | 0.2 | 4.4 | 2.8 |
| Interest Expense | 7.6 | 11.0 | 20.0 | 18.5 | 18.5 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | (1.5) | 0.0 | 0.0 | 0.6 |
| Net Income From Continuing Ops | (77.2) | (40.7) | (60.9) | (55.0) | |||||
| Per Share | |||||||||
| EPS Basic | (0.86) | (0.94) | (2.63) | (2.61) | (3.58) | (1.47) | (3.92) | (327.95) | - |
| EPS Diluted | (0.86) | (0.94) | (2.63) | (2.61) | (3.58) | ||||
| Supplementary Data | |||||||||
| EBITDA | (83.4) | (42.4) | (41.6) | (42.2) | (50.1) | (75.5) | (83.5) | (31.9) | - |
| EBIT | (85.3) | (44.5) | (43.8) | (45.0) | (53.5) | ||||
| 9.2 |
| 24.0 |
| 31.7 |
| 36.0 |
| 19.0 |
| 16.0 |
| 12.3 |
| 7.6 |
| 11.1 |
| - |
| 2.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 18.6 | 11.2 | 6.8 | 17.0 | 56.8 | 43.7 | 33.5 | 29.4 | 28.1 | 25.8 | 31.9 | 23.9 | - | 16.2 | 0.0 | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (7.1) | (2.5) | (3.0) | (7.8) | (32.8) | (12.0) | 2.5 | (10.4) | (12.1) | (13.5) | (24.2) | (12.7) | - | (13.5) | 0.0 | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 9.7 | 5.5 | 4.0 | 2.3 | 3.0 | 4.9 | 4.7 | 5.1 | 4.9 | 4.7 | 7.2 | 5.3 | 3.5 | 10.2 | 7.0 | 0.2 | 1.0 | - | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | 34.2 | 5.5 | 2.6 | 3.5 | 2.9 | 3.2 | 4.4 | 3.9 | 2.9 | 2.9 | 2.8 | 3.7 | 3.3 | 3.0 | 3.0 | 5.2 | 3.1 | ||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | |||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Expenses | (0.1) | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | - | - | - | - | 8.3 | (3.4) | 14.0 | 14.3 | 9.1 | 6.8 | 13.6 | 11.6 | 11.5 | 13.3 | 10.1 | 5.5 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (50.1) | (18.7) | (7.3) | (9.3) | (9.2) | (9.6) | (11.7) | (10.5) | (11.9) | (8.3) | (13.6) | (11.6) | (11.5) | (20.4) | (12.6) | (8.5) | (12.0) | (46.7) | (18.7) | (3.8) | (14.8) | (15.2) | (24.6) | (34.8) | (14.8) | (12.2) | (15.4) | (6.1) | (0.2) | (0.2) | (0.1) | (0.2) | (0.1) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | 1.9 | 1.9 | 1.1 | 0.7 | 0.7 | 1.0 | 1.0 | 1.1 | 1.3 | 2.1 | 2.1 | 2.1 | 1.9 | 1.5 | 0.8 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.5) | 0.0 | 0.0 | 0.7 | 0.9 | 1.1 | 1.2 | 1.2 | 1.0 | 0.9 | 0.8 | 0.1 |
| Interest Expense | 0.0 | 0.6 | 3.6 | 3.5 | 3.4 | 3.3 | 3.3 | 3.2 | 10.1 | 4.7 | 4.7 | 4.6 | 4.4 | 4.5 | 4.5 | 4.2 | 5.3 | 5.4 | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | (0.1) | 9.6 | 0.3 | 0.4 | 0.1 | (0.8) | (0.2) | (0.5) | 0.0 | (0.4) | 0.5 | 0.1 | 0.0 | - | - | - | - | ||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | (20.7) | (11.5) | (15.7) | (13.9) | (13.9) | (13.9) | (15.8) | (9.0) | (22.1) | ||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | - | - | - | 0.0 | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.4) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 |
| Net Income From Continuing Ops | (48.3) | (7.8) | (9.4) | (11.7) | (11.8) | (12.7) | (14.2) | (13.2) | (20.7) | (11.5) | (15.7) | (13.9) | (13.9) | (13.9) | (15.8) | (9.0) | (22.1) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (48.3) | (7.8) | (9.4) | (11.7) | (11.8) | (12.7) | (14.2) | (13.2) | (20.7) | (11.5) | (15.7) | (13.9) | (13.9) | (13.9) | (15.8) | (9.0) | (22.1) | ||||||||||||||||
| Net Income Attributable To Parent | (48.3) | (7.8) | (9.4) | (11.7) | (11.8) | (12.7) | (14.2) | (13.2) | (20.7) | (11.5) | (15.7) | (13.9) | (13.9) | (13.9) | (15.8) | (9.0) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (48.3) | (7.8) | (9.4) | (11.7) | (11.8) | (12.7) | (14.2) | (13.2) | (20.7) | (11.5) | (15.7) | (13.9) | (13.9) | (13.9) | (15.8) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (0.54) | - | (0.22) | (0.43) | (0.47) | - | (0.59) | (0.57) | (1.00) | - | (0.78) | (0.69) | (0.69) | - | (0.08) | (0.05) | (0.27) | - | (0.39) | (0.14) | (0.16) | - | (0.64) | (2.76) | (107.07) | - | (106.54) | (73.21) | - | - | - | - | - |
| EPS Diluted | (0.54) | - | (0.22) | (0.43) | (0.47) | - | (0.59) | (0.57) | (1.00) | - | (0.78) | (0.69) | (0.69) | - | (0.08) | (0.05) | (0.27) | - | |||||||||||||||
| Shares Basic | 89.7 | - | 42.5 | 27.6 | 24.9 | - | 24.1 | 23.0 | 20.8 | - | 20.2 | 20.1 | 20.0 | - | 199.2 | 197.1 | 81.2 | - | |||||||||||||||
| Shares Diluted | 89.7 | - | 42.5 | 27.6 | 24.9 | - | 24.1 | 23.0 | 20.8 | - | 20.2 | 20.1 | 20.0 | - | 199.2 | 197.1 | 81.2 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | (49.7) | (18.2) | (6.8) | (8.8) | (8.7) | (9.1) | (11.2) | (9.9) | (11.3) | (7.6) | (12.9) | (10.9) | (10.8) | (19.6) | (11.8) | (7.6) | (11.1) | (44.3) | (16.5) | (1.5) | (13.2) | - | - | - | (13.0) | - | - | - | - | - | - | - | - |
| EBIT | (50.1) | (18.7) | (7.3) | (9.3) | (9.2) | (9.6) | (11.7) | (10.5) | (11.9) | (8.3) | (13.6) | (11.6) | (11.5) | (20.4) | (12.6) | (8.5) | (12.0) | (46.7) | (18.7) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 45.7 | 14.5 | 14.5 | 12.7 | 14.4 | 14.6 | 21.1 | 6.1 | 0.6 |
| Depreciation & Amortization | 1.9 | 2.0 | 2.2 | 2.8 | 3.4 | 8.4 | 5.8 | 2.1 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | 0.2 | 9.4 | 0.5 | - | - | - | - | - |
| Total Operating Expenses | - | - | 33.9 | 43.5 | 33.1 | 31.3 | 26.8 | 17.0 | - |
| 20.6 |
| 43.5 |
| 64.8 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 10.2 | 10.4 | (1.5) | 0.2 | - | - | - | 4.4 | 2.8 |
| Pre-Tax Income | - | - | (60.9) | (55.0) | (60.8) | (90.1) | (136.4) | (98.9) | 2.2 |
| (60.8) |
| (88.6) |
| (136.4) |
| (98.9) |
| 1.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (77.2) | (40.7) | (60.9) | (55.0) | (60.8) | (88.6) | (136.4) | (98.9) | 1.7 |
| Net Income Attributable To Parent | (77.2) | (40.7) | (60.9) | (55.0) | (60.8) | (88.6) | (136.4) | (98.9) | 1.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (77.2) | (40.7) | (60.9) | (55.0) | (60.8) | (88.6) | (136.4) | (98.9) | 1.7 |
| (1.47) |
| (3.92) |
| (327.95) |
| - |
| Shares Basic | 89.7 | 43.3 | 23.2 | 21.1 | 17.0 | 60.1 | 34.8 | 0.3 | - |
| Shares Diluted | 89.7 | 43.3 | 23.2 | 21.1 | 17.0 | 60.1 | 34.8 | 0.3 | - |
| (83.9) |
| (89.4) |
| (33.9) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 3.3 |
| 5.2 |
| 3.8 |
| 2.9 |
| 5.7 |
| 10.4 |
| 2.0 |
| 3.2 |
| 1.5 |
| 1.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.9 |
| 2.4 |
| 2.2 |
| 2.3 |
| 1.6 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 14.0 |
| 6.7 |
| 6.3 |
| 4.4 |
| 3.0 |
| 11.1 |
| 10.5 |
| 2.1 |
| - |
| 2.0 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 5.3 |
| 4.4 |
| 4.2 |
| 4.3 |
| 15.1 |
| 19.9 |
| - |
| 16.7 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.2 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.1 |
| (48.7) |
| (23.3) |
| (8.4) |
| (9.7) |
| (18.8) |
| (32.3) |
| (50.7) |
| (34.6) |
| (45.9) |
| (32.1) |
| (21.9) |
| 1.0 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.0 |
| (47.2) |
| (23.2) |
| (8.4) |
| (9.7) |
| (18.8) |
| (32.3) |
| (50.7) |
| (34.6) |
| (21.4) |
| (32.1) |
| (21.9) |
| (23.4) |
| 0.6 |
| 0.6 |
| 0.5 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (47.2) |
| (23.2) |
| (8.4) |
| (9.7) |
| (18.8) |
| (32.3) |
| (50.7) |
| (34.6) |
| (21.4) |
| (32.1) |
| (21.9) |
| (23.4) |
| 0.6 |
| 0.6 |
| 0.5 |
| (0.0) |
| (22.1) |
| (47.2) |
| (23.2) |
| (8.4) |
| (9.7) |
| (18.8) |
| (32.3) |
| (50.7) |
| (34.6) |
| (21.4) |
| (32.1) |
| (21.9) |
| (23.4) |
| 0.6 |
| 0.6 |
| 0.5 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.0) |
| (22.1) |
| (47.2) |
| (23.2) |
| (8.4) |
| (9.7) |
| (18.8) |
| (32.3) |
| (50.7) |
| (34.6) |
| (21.4) |
| (32.1) |
| (21.9) |
| (23.4) |
| 0.6 |
| 0.6 |
| 0.5 |
| (0.0) |
| (0.39) |
| (0.14) |
| (0.16) |
| - |
| (0.64) |
| (2.76) |
| (107.07) |
| - |
| (106.54) |
| (73.21) |
| - |
| - |
| - |
| - |
| - |
| 60.1 |
| 59.9 |
| 59.9 |
| - |
| 50.2 |
| 18.4 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 60.1 |
| 59.9 |
| 59.9 |
| - |
| 50.2 |
| 18.4 |
| 0.3 |
| - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| (14.8) |
| (15.2) |
| (24.6) |
| (34.8) |
| (14.8) |
| (12.2) |
| (15.4) |
| (6.1) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.1) |