| (in millions of USD, except per-share data) | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | - | - | - | - | - | - | - |
| Cost of Revenue | 0.5 | 413.5 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (0.5) | (33.6) | (0.2) | (0.1) | (0.1) | (0.0) | (0.0) |
| Non-Operating | |||||||
| Interest Income | 1.2 | (2.1) | 1.0 | 0.9 | 0.7 | (0.0) | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 0.7 | (91.1) | 0.8 | 0.8 | 0.5 | (0.0) | |
| Per Share | |||||||
| EPS Basic | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | (0.5) | (33.6) | (0.2) | (0.1) | (0.1) | (0.0) | (0.0) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | - | 0.1 | - | 31.5 | 82.8 | 253.8 | 1.2 | 45.8 | 431.4 | 116.6 |
| Cost of Revenue | 414.3 | - | - | 31.2 | 82.2 | 248.6 | 1.2 | 45.7 | 414.0 | 113.1 |
| Gross Profit | - | - | - | 0.3 | 0.6 | 5.3 | 0.0 | 0.2 | 17.4 | 3.5 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | 0.8 | 3.4 | 4.4 | 4.0 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (34.4) | (31.6) | (19.1) | (21.0) | (47.9) | (182.6) | (0.3) | (0.1) | (34.1) | (26.1) |
| Non-Operating | ||||||||||
| Interest Income | 1.0 | - | - | - | - | - | 0.0 | 0.1 | 0.6 | 0.9 |
| Interest Expense | - | 0.0 | 0.3 | 0.5 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | (2.7) | (0.9) | (0.2) | 0.1 | (0.7) | 0.0 | 0.0 | 0.9 | 1.2 |
| Net Income From Continuing Ops | (88.7) | (53.9) | (41.0) | |||||||
| Per Share | ||||||||||
| EPS Basic | - | (24.20) | (781.64) | (4,213.21) | (380.86) | (25.77) | (0.00) | (0.00) | - | - |
| EPS Diluted | - | (24.20) | (781.64) | (4,213.21) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | (27.7) | (15.2) | (18.5) | (46.3) | (181.8) | (0.3) | (0.1) | (33.9) | (26.1) |
| EBIT | (34.4) | (31.6) | (19.1) | (21.0) | ||||||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 0.7 | (91.7) | 0.8 | 0.8 | 0.5 | (0.0) | (0.0) |
| Net Income Attributable To Parent | 0.7 | (91.4) | 0.8 | 0.8 | 0.5 | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.7 | (91.4) | 0.8 | 0.8 | 0.5 | (0.0) | (0.0) |
| Shares Basic | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | 0.1 | 1.0 | 3.3 | 2.1 | 0.5 | 0.0 | 0.2 | 24.1 | 10.7 |
| General & Administrative | - | 31.6 | 18.2 | 18.0 | 46.5 | 43.7 | 0.3 | 0.1 | 23.0 | 15.0 |
| Depreciation & Amortization | - | 3.9 | 3.9 | 2.5 | 1.7 | 0.8 | 0.0 | 0.0 | 0.2 | 0.0 |
| Amortization of Intangibles | - | 3.8 | 3.7 | 2.4 | 1.5 | 0.8 | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 31.7 | 19.1 | 21.3 | 48.6 | 187.9 | 0.3 | 0.3 | 51.5 | 29.7 |
| 1.0 |
| 0.2 |
| 0.0 |
| 0.0 |
| 4.3 |
| 3.1 |
| Income From Equity Investments | - | (0.0) | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (25.0) | (22.8) | (32.8) | (36.6) | (14.0) | 0.0 | 0.1 | (0.8) | 0.4 |
| Pre-Tax Income | - | (56.6) | (41.9) | (53.8) | (84.5) | (196.7) | (0.2) | (0.1) | (88.1) | (29.4) |
| (53.6) |
| (84.6) |
| (195.9) |
| (5.3) |
| (69.1) |
| (88.9) |
| (30.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | (0.6) | 1.8 |
| Net Income | (89.3) | (53.9) | (41.0) | (53.6) | (84.6) | (195.9) | (0.2) | (0.1) | (89.5) | (28.7) |
| Net Income Attributable To Parent | (89.0) | (53.9) | (41.0) | (53.6) | (84.7) | (196.6) | (0.2) | (0.1) | (89.2) | (28.6) |
| Less: Minority Interest | - | (0.0) | (0.0) | 0.0 | 0.1 | 0.7 | (0.0) | (23.0) | (0.3) | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (89.0) | (53.9) | (41.0) | (53.6) | (84.7) | (196.6) | (0.2) | (0.1) | (89.2) | (28.6) |
| (380.86) |
| (25.77) |
| (0.00) |
| (0.00) |
| - |
| - |
| Shares Basic | - | 2.2 | 0.1 | 0.0 | 0.2 | 7.6 | 74.0 | 74.0 | 25.0 | 25.0 |
| Shares Diluted | - | 2.2 | 0.1 | 0.0 | 0.2 | 7.6 | 74.0 | 74.0 | - | - |
| (47.9) |
| (182.6) |
| (0.3) |
| (0.1) |
| (34.1) |
| (26.1) |