| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 24.6 | 22.6 | 19.4 | 17.2 | 15.1 | 14.7 | 12.8 |
| Cost of Revenue | 11.6 | 11.1 | 10.5 | 9.6 | 8.5 | 8.9 | 8.6 |
| Gross Profit | 12.9 | 11.4 | 8.9 | 7.6 | 6.5 | 5.8 | 4.2 |
| Operating Expenses | |||||||
| Research & Development | 5.0 | 4.9 | 4.0 | 5.4 | 3.4 | 3.5 | 3.4 |
| Selling General & Administrative | 42.7 | 38.3 | 33.7 | 50.5 | 23.8 | ||
| Operating Income | |||||||
| Operating Income | (34.8) | (31.8) | (28.9) | (48.2) | (20.6) | (19.1) | (18.4) |
| Non-Operating | |||||||
| Interest Income | 2.2 | 1.8 | 2.2 | 1.7 | 0.6 | 0.9 | 0.0 |
| Interest Expense | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 2.3 | 1.9 |
| Tax & Net | |||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (34.2) | (32.8) | (25.8) | (51.1) | (21.8) | (20.6) | |
| Per Share | |||||||
| EPS Basic | (0.61) | (0.64) | (0.50) | - | (1.25) | (1.19) | (1.12) |
| EPS Diluted | (0.61) | (0.64) | (0.50) | - | (1.25) | (1.19) | (1.12) |
| Supplementary Data | |||||||
| EBITDA | (32.8) | (29.4) | (26.9) | (46.4) | (18.7) | (17.3) | (16.1) |
| EBIT | (34.8) | (31.8) | (28.9) | (48.2) | (20.6) | (19.1) | (18.4) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 |
|---|---|---|---|
| Revenues | |||
| Revenues | 83.7 | 59.8 | 27.8 |
| Cost of Revenue | 42.9 | 35.6 | 27.5 |
| Gross Profit | 40.8 | 24.2 | 0.4 |
| Operating Expenses | |||
| Research & Development | 19.2 | 15.7 | 15.5 |
| Selling General & Administrative | 165.2 | 114.9 | 69.9 |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (143.6) | (106.4) | (85.1) |
| Non-Operating | |||
| Interest Income | 7.8 | 3.2 | - |
| Interest Expense | 7.5 | 7.7 | 6.2 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 0.2 | 0.1 | 0.0 |
| Net Income From Continuing Ops | (143.9) | (113.8) | (94.1) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (2.65) | (5.13) | (5.07) |
| EPS Diluted | (2.65) | (5.13) | (5.07) |
| Shares Basic | 55.8 | 24.6 | 19.9 |
| Shares Diluted | 55.8 | ||
| Supplementary Data | |||
| EBITDA | (135.4) | (98.4) | (73.5) |
| EBIT | (143.6) | (106.4) | (85.1) |
| 21.5 |
| 19.2 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2.0 | 2.4 | 2.0 | 1.8 | 1.9 | 1.9 | 2.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 47.7 | 43.2 | 37.7 | 55.8 | 27.1 | 25.0 | 22.6 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.4 | (0.9) | 2.8 | (2.7) | 0.0 | (0.0) | (0.0) |
| Pre-Tax Income | (34.1) | (32.8) | (25.8) | (51.0) | (21.7) | (20.6) | (20.3) |
| (20.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (34.2) | (32.8) | (25.8) | (51.1) | (21.8) | (20.6) | (20.3) |
| Net Income Attributable To Parent | (34.2) | (32.8) | (25.8) | (52.1) | (21.5) | (20.4) | (19.9) |
| Less: Minority Interest | - | - | - | - | (0.3) | (0.3) | (0.4) |
| Less: Preferred Dividends | - | - | - | 3.3 | 3.3 | 3.3 | 2.4 |
| Net Income To Common Shareholders | (34.2) | (32.8) | (25.8) | (55.3) | (24.8) | (23.7) | (22.3) |
| Shares Basic | 55.8 | 51.4 | 51.3 | - | 19.9 | 19.9 | 19.9 |
| Shares Diluted | 55.8 | 51.4 | 51.3 | - | 19.9 | 19.9 | 19.9 |
| - |
| - |
| - |
| Depreciation & Amortization | 8.2 | 8.0 | 11.6 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 184.4 | 130.6 | 85.4 |
| (0.4) |
| (2.8) |
| (2.8) |
| Pre-Tax Income | (143.7) | (113.7) | (94.1) |
| (143.9) |
| (113.8) |
| (94.1) |
| Net Income Attributable To Parent | (144.8) | (113.8) | (94.1) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | 12.3 | 6.7 |
| Net Income To Common Shareholders | (148.1) | (126.1) | (100.8) |
| 24.6 |
| 19.9 |