| (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 | Q3 FY 23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 1.7 | 4.7 | 3.0 | 1.3 | 1.1 | 3.1 | 1.8 | 1.8 | 1.7 | 2.1 |
| Cost of Revenue | 0.5 | 2.5 | 1.2 | 0.0 | 0.8 | 5.1 | 1.1 | 0.0 | 0.0 | 1.4 |
| Gross Profit | 1.2 | 2.2 | 1.8 | 1.3 | 0.3 | (2.0) | 0.6 | 1.8 | 1.7 | 0.7 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (66.4) | (123.7) | (1.1) | (6.6) | (2.5) | (8.3) | (2.1) | (2.3) | (2.2) | (2.1) |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | - | - | 0.6 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.0 | (49.4) | 49.4 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - |
| Net Income From Continuing Ops | (66.7) | (323.7) | 196.3 | |||||||
| Per Share | ||||||||||
| EPS Basic | (134.70) | - | 16.97 | (0.77) | (135.34) | - | (160.41) | 19.90 | 1.12 | (8.99) |
| EPS Diluted | (134.70) | - | 16.97 | (0.77) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (66.4) | (123.5) | (0.9) | (6.4) | (2.2) | (8.0) | (1.8) | (2.0) | (1.9) | (1.7) |
| EBIT | (66.4) | (123.7) | (1.1) | (6.6) | ||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 10.7 | 10.1 | 8.4 | 8.0 |
| Cost of Revenue | 4.3 | 4.6 | 6.3 | 0.2 |
| Gross Profit | 6.5 | 5.6 | 2.1 | 7.7 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 4.6 | 5.5 | 6.0 | |
| Operating Income | ||||
| Operating Income | (197.9) | (133.9) | (14.9) | (11.3) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | 1.6 | 2.5 | 2.5 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.0) | (0.0) | 0.0 | 0.0 |
| Net Income From Continuing Ops | (201.4) | (137.7) | 0.7 | (36.8) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (406.62) | (16.03) | 0.98 | (96.45) |
| EPS Diluted | (406.62) | (16.03) | (39.46) | (96.45) |
| Shares Basic | 0.5 | 8.6 | 0.1 | 0.4 |
| Supplementary Data | ||||
| EBITDA | (197.1) | (132.9) | (13.6) | (9.8) |
| EBIT | (197.9) | (133.9) | (14.9) | (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.4 | 1.2 | 1.0 | 2.0 | 1.3 | 2.3 | 1.3 | 1.3 | 1.2 | 1.5 |
| General & Administrative | 2.7 | 4.1 | 2.0 | 4.9 | 1.4 | 6.4 | 1.4 | 1.7 | 1.4 | 1.3 |
| Depreciation & Amortization | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 67.6 | 126.9 | 3.0 | 6.9 | 2.7 | 8.7 | 2.7 | 3.0 | 2.6 | 2.8 |
| 0.5 |
| - |
| - |
| 0.6 |
| 0.6 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.4) | (249.4) | 246.8 | (0.6) | (0.6) | 3.6 | (1.4) | 10.7 | 2.7 | (1.4) |
| Pre-Tax Income | (66.7) | (373.1) | 245.7 | (7.3) | (3.0) | (4.7) | (3.4) | 8.4 | 0.5 | (3.4) |
| (7.3) |
| (3.0) |
| (4.7) |
| (3.4) |
| 8.4 |
| 0.5 |
| (3.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (66.7) | (323.7) | 196.3 | (7.3) | (3.0) | (4.7) | (3.4) | 8.4 | 0.5 | (3.4) |
| Net Income Attributable To Parent | (66.7) | (323.7) | 196.3 | (7.3) | (3.0) | (4.7) | (3.4) | 8.4 | 0.5 | (3.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.1 | (1.1) | 0.2 | 1.2 | 0.2 | 0.4 | 0.1 | 0.0 | 0.0 | - |
| Net Income To Common Shareholders | (66.8) | (322.5) | 196.1 | (8.5) | (3.3) | (5.2) | (3.5) | 8.4 | 0.5 | (3.4) |
| (135.34) |
| - |
| (160.41) |
| 1.29 |
| 0.13 |
| (8.99) |
| Shares Basic | 0.5 | - | 11.6 | 11.0 | 0.0 | - | 0.0 | 0.4 | 0.4 | 0.4 |
| Shares Diluted | 0.5 | - | 11.6 | 11.0 | 0.0 | - | 0.0 | 4.6 | 3.5 | 0.4 |
| (2.5) |
| (8.3) |
| (2.1) |
| (2.3) |
| (2.2) |
| (2.1) |
| 5.9 |
| General & Administrative | 13.7 | 12.4 | 11.0 | 7.5 |
| Depreciation & Amortization | 0.8 | 1.1 | 1.3 | 1.4 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 204.3 | 139.5 | 17.0 | 13.4 |
| - |
| Other Non-Operating Income | (3.5) | (3.8) | 15.6 | (25.5) |
| Pre-Tax Income | (201.4) | (137.7) | 0.7 | (36.8) |
| - |
| Net Income | (201.4) | (137.7) | 0.7 | (36.8) |
| Net Income Attributable To Parent | (201.4) | (137.7) | 0.7 | (36.8) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | 0.3 | 0.5 | 0.5 | 0.0 |
| Net Income To Common Shareholders | (201.8) | (138.2) | 0.1 | (36.8) |
| Shares Diluted | 0.5 | 8.6 | 0.4 | 0.4 |