| (in millions of USD, except per-share data) | 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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.9 | 0.5 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | 4.2 | 10.5 | 40.0 | 17.6 | 10.7 | 21.1 | 90.8 | 68.6 | 25.5 | 10.1 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (20.6) | (18.7) | (47.5) | (30.4) | (24.5) | (32.1) | (102.0) | (76.6) | (29.5) | (13.4) |
| Non-Operating | ||||||||||
| Interest Income | 0.6 | 0.8 | 1.7 | 0.8 | - | - | - | - | - | - |
| Interest Expense | 2.8 | 3.3 | 3.2 | 3.2 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.3 | 0.2 | 0.6 | 0.3 | 0.7 | 0.7 | 0.4 | 0.5 | 0.4 | 0.1 |
| Net Income From Continuing Ops | (27.0) | (24.8) | (38.4) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.59) | (1.26) | (2.96) | (3.63) | (8.41) | (32.49) | - | - | - | - |
| EPS Diluted | (0.59) | (1.26) | (2.96) | (3.63) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | (18.7) | (47.4) | (30.3) | (24.1) | (32.0) | (101.9) | (76.4) | (29.4) | (13.4) |
| EBIT | (20.6) | (18.7) | (47.5) | (30.4) | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 1.3 | 1.0 | 0.6 | 1.3 | 3.1 | 2.1 | 4.0 | 9.7 | 14.9 | 9.0 | 6.4 | 5.8 | 4.4 | 4.0 | 3.4 | 3.7 | 1.8 | 2.7 | 2.5 | 2.4 | 3.9 | 5.0 | 9.7 | 20.9 | 28.1 | 24.4 | 17.4 | 21.5 | 22.6 | 13.7 | 10.9 | 7.4 | 5.3 |
| Selling General & Administrative | 6.5 | - | - | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | - | 4.2 | 2.8 | 2.1 | 1.8 | 1.9 | 2.2 | 1.7 | 1.8 | 1.9 | 2.1 | 2.1 | 2.7 | 4.1 | 3.9 | 3.1 | 3.0 | ||||||||||||||||
| Depreciation & Amortization | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | |||||||||||||||||
| Amortization of Intangibles | 0.3 | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 8.1 | 5.5 | 3.7 | 3.7 | 4.9 | 4.0 | 6.2 | 11.4 | 16.7 | 10.8 | 8.5 | 7.9 | 7.0 | 8.1 | 7.4 | 6.8 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (7.7) | (5.5) | (3.7) | (3.7) | (4.9) | (4.0) | (6.2) | (11.4) | (16.7) | (10.8) | (8.5) | (7.9) | (7.0) | (8.1) | (7.4) | (6.8) | (4.9) | (7.0) | (5.8) | (4.6) | (6.3) | (8.3) | (12.9) | (23.2) | (31.0) | (27.4) | (20.5) | (23.9) | (25.0) | (15.4) | (12.2) | (8.3) | (6.4) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.6 | 0.4 | 0.7 | 1.1 | 0.8 | 0.8 | 0.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | (1.1) | (0.9) | (1.1) | (2.9) | (1.1) | (1.0) | (0.9) | (0.8) | 13.0 | (1.2) | (1.2) | 2.9 | (22.6) | 1.7 | 4.3 | 2.8 | 9.0 | ||||||||||||||||
| Pre-Tax Income | (8.8) | (6.5) | (4.8) | (6.6) | (6.0) | (5.0) | (7.1) | (12.2) | (3.7) | (12.1) | (9.8) | (5.0) | (29.7) | (6.4) | (3.1) | (4.0) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | (0.6) | 0.3 | 0.4 | 0.2 | 0.4 | 0.1 | 0.1 | 0.0 | 0.4 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Net Income From Continuing Ops | (9.0) | (6.5) | (4.9) | (6.6) | (6.1) | (5.0) | (7.1) | (12.4) | (3.9) | (12.2) | (9.9) | (5.1) | (29.1) | (6.7) | (3.5) | (4.2) | 3.7 | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (9.0) | (6.5) | (4.9) | (6.6) | (6.1) | (5.0) | (7.1) | (12.4) | (3.9) | (12.2) | (9.9) | (5.1) | (29.1) | (6.7) | (3.5) | (4.2) | 3.7 | ||||||||||||||||
| Net Income Attributable To Parent | (9.0) | (6.5) | (4.9) | (6.6) | (6.1) | (5.0) | (7.1) | (12.4) | (3.9) | (12.2) | (9.9) | (5.1) | (29.1) | (6.7) | (3.5) | (4.2) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (9.0) | (6.5) | (4.9) | (6.6) | (6.1) | (5.0) | (7.1) | (12.4) | (3.9) | (12.2) | (9.9) | (5.1) | (29.1) | (6.7) | (3.5) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (0.20) | (0.16) | (0.14) | - | (0.30) | (0.30) | (0.46) | - | (0.30) | (0.95) | (0.78) | - | (2.38) | (0.55) | (0.29) | - | 0.31 | 0.04 | - | - | (0.60) | (0.80) | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.20) | (0.16) | (0.14) | - | (0.30) | (0.30) | (0.46) | - | (0.30) | (0.95) | (0.78) | - | (2.38) | (0.55) | (0.29) | - | 0.28 | 0.04 | |||||||||||||||
| Shares Basic | 45.8 | 39.9 | 34.1 | - | 20.0 | 16.6 | 15.4 | - | 13.0 | 12.9 | 12.7 | - | 12.2 | 12.2 | 12.2 | - | 12.2 | 180.0 | |||||||||||||||
| Shares Diluted | 45.8 | 39.9 | 34.1 | - | 20.0 | 16.6 | 15.4 | - | 13.0 | 12.9 | 12.7 | - | 12.2 | 12.2 | 12.2 | - | 13.5 | 204.6 | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | - | - | (3.7) | - | - | - | (6.2) | - | - | - | (8.5) | - | - | - | (7.3) | - | - | - | (5.8) | - | - | - | (12.9) | - | - | - | (20.4) | - | - | - | (12.2) | - | - |
| EBIT | (7.7) | (5.5) | (3.7) | (3.7) | (4.9) | (4.0) | (6.2) | (11.4) | (16.7) | (10.8) | (8.5) | (7.9) | (7.0) | (8.1) | (7.4) | (6.8) | (4.9) | (7.0) | (5.8) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 8.0 | 7.5 | 12.8 | 13.8 | 11.1 | 11.3 | 8.8 | 4.5 | 3.3 |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 |
| Amortization of Intangibles | - | 0.3 | 1.7 | 1.7 | 1.7 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 21.0 | 18.7 | 47.5 | 30.4 | 24.5 | 32.1 | 102.1 | 77.4 | 30.0 | 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (6.0) | (5.8) | 9.7 | (13.8) | (66.3) | (19.1) | (0.7) | (0.0) | 0.5 | 0.0 |
| Pre-Tax Income | (26.7) | (24.5) | (37.8) | (44.1) | (90.9) | (51.3) | (102.7) | (76.6) | (29.0) | (13.4) |
| (44.4) |
| (91.6) |
| (52.0) |
| (103.1) |
| (77.1) |
| (29.4) |
| (13.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (27.0) | (24.8) | (38.4) | (44.4) | (91.6) | (52.0) | (103.1) | (77.1) | (29.4) | (13.5) |
| Net Income Attributable To Parent | (27.0) | (24.8) | (38.4) | (44.4) | (91.6) | (52.0) | (103.1) | (77.1) | (29.4) | (13.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (27.0) | (24.8) | (38.4) | (44.4) | (91.6) | (52.0) | (103.1) | (77.1) | (29.4) | (13.5) |
| (8.41) |
| (32.49) |
| - |
| - |
| - |
| - |
| Shares Basic | 45.8 | 19.7 | 13.0 | 12.2 | 10.9 | 1.6 | - | - | - | - |
| Shares Diluted | 45.8 | 19.7 | 13.0 | 12.2 | 10.9 | 1.6 | - | - | - | - |
| (24.5) |
| (32.1) |
| (102.0) |
| (76.6) |
| (29.5) |
| (13.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 3.4 |
| 2.3 |
| 2.4 |
| 3.2 |
| 3.2 |
| 2.3 |
| 2.9 |
| 2.9 |
| 3.1 |
| 2.7 |
| 2.7 |
| 1.9 |
| 1.5 |
| 1.0 |
| 1.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 7.0 |
| 5.8 |
| 4.6 |
| 6.3 |
| 8.3 |
| 12.9 |
| 23.2 |
| 31.0 |
| 27.4 |
| 20.5 |
| 24.2 |
| 25.2 |
| 15.6 |
| 12.4 |
| 8.5 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| (93.0) |
| (6.5) |
| (5.4) |
| (4.1) |
| (3.1) |
| (0.4) |
| (0.2) |
| (0.1) |
| 0.0 |
| (0.1) |
| 0.2 |
| (0.3) |
| 0.1 |
| 0.2 |
| 0.2 |
| 4.1 |
| 7.9 |
| (98.9) |
| (11.2) |
| (11.8) |
| (12.3) |
| (16.0) |
| (23.6) |
| (31.2) |
| (27.5) |
| (20.4) |
| (24.1) |
| (24.8) |
| (15.7) |
| (12.1) |
| (8.1) |
| (6.2) |
| 7.8 |
| (98.9) |
| (11.2) |
| (12.2) |
| (12.5) |
| (16.1) |
| (23.6) |
| (31.3) |
| (27.6) |
| (20.6) |
| (24.3) |
| (24.9) |
| (15.7) |
| (12.1) |
| (8.2) |
| (6.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| (98.9) |
| (11.2) |
| (12.2) |
| (12.5) |
| (16.1) |
| (23.6) |
| (31.3) |
| (27.6) |
| (20.6) |
| (24.3) |
| (24.9) |
| (15.7) |
| (12.1) |
| (8.2) |
| (6.3) |
| 3.7 |
| 7.8 |
| (98.9) |
| (11.2) |
| (12.2) |
| (12.5) |
| (16.1) |
| (23.6) |
| (31.3) |
| (27.6) |
| (20.6) |
| (24.3) |
| (24.9) |
| (15.7) |
| (12.1) |
| (8.2) |
| (6.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.2) |
| 3.7 |
| 7.8 |
| (98.9) |
| (11.2) |
| (12.2) |
| (12.5) |
| (16.1) |
| (23.6) |
| (31.3) |
| (27.6) |
| (20.6) |
| (24.3) |
| (24.9) |
| (15.7) |
| (12.1) |
| (8.2) |
| (6.3) |
| - |
| - |
| (0.60) |
| (0.80) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.4 |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.6) |
| (6.3) |
| (8.3) |
| (12.9) |
| (23.2) |
| (31.0) |
| (27.4) |
| (20.5) |
| (23.9) |
| (25.0) |
| (15.4) |
| (12.2) |
| (8.3) |
| (6.4) |