| (in millions of USD, except per-share data) | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | - | 0.0 | - | 32.3 | 0.0 | 7.0 |
| Cost of Revenue | - | - | - | 20.4 | 0.0 | 6.0 |
| Gross Profit | - | - | - | 11.9 | 0.0 | 1.0 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | 0.0 | 4.0 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (29.3) | (3.0) | (7.0) | 8.3 | (3.0) | (19.0) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | 5.4 | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (19.9) | (1.0) | (5.0) | 2.9 | (1.0) | (13.0) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | (0.07) | (0.23) | 15.18 | (0.04) | (0.50) |
| EPS Diluted | - | (0.07) | (0.23) | 15.18 | (0.04) | (0.50) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | 12.0 | - | - |
| EBIT | (29.3) | (3.0) | (7.0) | 8.3 | (3.0) | (19.0) |
| (in millions of USD, except per-share data) | FY2025 | FY2024 |
|---|---|---|
| Revenues | ||
| Revenues | 0.0 | 43.0 |
| Cost of Revenue | 0.0 | 36.0 |
| Gross Profit | 0.0 | 7.0 |
| Operating Expenses | ||
| Research & Development | 0.0 | 26.0 |
| Selling General & Administrative | - | - |
| Selling & Marketing | 0.0 | 18.0 |
| General & Administrative | 31.0 | 42.0 |
| Depreciation & Amortization | - | 1.0 |
| Amortization of Intangibles | - | - |
| Other Operating Expenses | - | - |
| Total Operating Expenses | 31.0 | 86.0 |
| Operating Income | ||
| Operating Income | (31.0) | (79.0) |
| Non-Operating | ||
| Interest Income | - | - |
| Interest Expense | - | - |
| Income From Equity Investments | - | - |
| Other Non-Operating Income | - | - |
| Pre-Tax Income | ||
| Tax & Net | ||
| Income Tax Expense | 0.0 | 6.0 |
| Net Income From Continuing Ops | (23.0) | (75.0) |
| Net Income From Discontinued Ops | - | - |
| Net Income | (23.0) | (75.0) |
| Net Income Attributable To Parent | ||
| Per Share | ||
| EPS Basic | (1.09) | (2.92) |
| EPS Diluted | (1.09) | (2.92) |
| Shares Basic | 26.6 | 25.7 |
| Shares Diluted | 26.6 | 25.7 |
| Supplementary Data | ||
| EBITDA | - | (78.0) |
| EBIT | (31.0) | (79.0) |
| Selling & Marketing |
| - |
| - |
| - |
| 1.0 |
| 0.0 |
| 3.0 |
| General & Administrative | 18.4 | 3.0 | 7.0 | 2.6 | 3.0 | 13.0 |
| Depreciation & Amortization | - | - | - | 3.7 | - | - |
| Amortization of Intangibles | - | - | - | 0.4 | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 17.4 | 3.0 | 7.0 | 3.6 | 3.0 | 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | (19.9) | (1.0) | (5.0) | 2.9 | (1.0) | (13.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (19.9) | (1.0) | (5.0) | 2.9 | (1.0) | (13.0) |
| Net Income Attributable To Parent | (19.9) | (1.0) | (5.0) | 2.9 | (1.0) | (13.0) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (23.9) | (2.0) | (6.0) | 2.9 | (1.0) | (13.0) |
| - |
| 26.7 |
| 26.6 |
| 0.2 |
| 26.3 |
| 25.9 |
| Shares Diluted | - | 26.7 | 26.6 | 0.2 | 26.3 | 25.9 |
| (23.0) |
| (69.0) |
| (23.0) |
| (75.0) |
| Less: Minority Interest | - | - |
| Less: Preferred Dividends | - | - |
| Net Income To Common Shareholders | (29.0) | (75.0) |