| (in millions of USD, except per-share data) | Q4 FY 25 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 5.2 | 6.1 | 7.1 | 7.7 | 10.2 | 10.3 | 6.9 | 8.7 | - | - | - | - |
| Cost of Revenue | 2.2 | 3.2 | 2.9 | 3.4 | 4.7 | 4.3 | 2.7 | 3.5 | - | - | - | - |
| Gross Profit | 3.0 | 2.9 | 4.1 | 4.3 | 5.6 | 6.1 | 4.2 | 5.2 | - | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (15.3) | (9.6) | (1.5) | (2.5) | (1.2) | (2.7) | (3.0) | (4.8) | - | (1.1) | - | - |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | - | (0.0) | - | - |
| Net Income From Continuing Ops | (19.5) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | - | (0.21) | (0.04) | (0.07) | - | (0.08) | (0.10) | (0.05) | - | (0.05) | - | - |
| EPS Diluted | - | (0.21) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (15.3) | (9.6) | (1.5) | |||||||||
| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 26.1 | 36.2 | - | - |
| Cost of Revenue | 11.7 | 15.2 | - | - |
| Gross Profit | 14.4 | 21.0 | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (28.9) | (11.6) | (5.3) | (11.2) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | (0.1) | (0.1) | - | - |
| Income From Equity Investments | (0.0) | (0.0) | (0.1) | |
| Tax & Net | ||||
| Income Tax Expense | 0.0 | (0.3) | 0.1 | (0.0) |
| Net Income From Continuing Ops | (34.3) | (10.5) | (4.7) | (9.3) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.75) | (0.23) | (0.13) | (0.37) |
| EPS Diluted | (0.75) | (0.23) | (0.13) | (0.37) |
| Shares Basic | 45.7 | 38.0 | 31.3 | 23.0 |
| Supplementary Data | ||||
| EBITDA | (23.9) | (7.0) | - | (11.1) |
| EBIT | (28.9) | (11.6) | (5.3) | (11.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 16.4 | 9.8 | 2.2 | 2.5 | 2.7 | 2.3 | 2.9 | 2.2 | - | 1.1 | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | 1.4 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 18.3 | 12.5 | 5.7 | 6.9 | 6.7 | 8.7 | 7.2 | 10.0 | - | 1.1 | - | - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | 0.0 | 0.0 | (0.0) | (0.0) | - | - | - | - | - | (0.0) | - | - |
| Other Non-Operating Income | (4.2) | (1.3) | 0.1 | 0.1 | (0.7) | (0.5) | (0.6) | 2.6 | - | (0.6) | - | - |
| Pre-Tax Income | (19.5) | (10.8) | (1.5) | (2.5) | (1.8) | (3.2) | (3.6) | (2.2) | - | (1.7) | - | - |
| (10.8) |
| (1.5) |
| (2.5) |
| (1.8) |
| (3.2) |
| (3.6) |
| (1.9) |
| (0.2) |
| (1.6) |
| (1.6) |
| (1.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (19.5) | (10.8) | (1.5) | (2.5) | (1.8) | (3.2) | (3.6) | (1.9) | (0.2) | (1.6) | (1.6) | (1.2) |
| Net Income Attributable To Parent | (19.5) | (10.8) | (1.5) | (2.5) | (1.8) | (2.8) | (3.4) | (0.9) | 0.2 | (1.5) | (1.6) | (1.2) |
| Less: Minority Interest | - | - | - | - | 0.0 | (0.4) | (0.2) | (1.1) | - | (0.1) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (19.5) | (10.8) | (1.5) | (2.5) | (1.8) | (2.8) | (3.4) | (0.9) | 0.2 | (1.5) | (1.6) | (1.2) |
| (0.04) |
| (0.07) |
| - |
| (0.08) |
| (0.10) |
| (0.05) |
| - |
| (0.05) |
| - |
| - |
| Shares Basic | - | 51.0 | 35.1 | 34.7 | - | 39.2 | 37.0 | 35.3 | - | 31.7 | - | - |
| Shares Diluted | - | 51.0 | 35.1 | 34.7 | - | 39.2 | 37.0 | 35.3 | - | 31.7 | - | - |
| (2.5) |
| (1.2) |
| (2.7) |
| (3.0) |
| (4.8) |
| - |
| (1.1) |
| - |
| - |
| - |
| General & Administrative | 30.9 | 10.1 | 5.2 | 11.2 |
| Depreciation & Amortization | 5.0 | 4.6 | - | 0.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 43.3 | 32.6 | 5.3 | 11.2 |
| - |
| Other Non-Operating Income | (5.4) | 0.8 | 0.7 | 1.8 |
| Pre-Tax Income | (34.3) | (10.8) | (4.6) | (9.3) |
| - |
| Net Income | (34.3) | (10.5) | (4.7) | (9.3) |
| Net Income Attributable To Parent | (34.3) | (8.9) | (4.1) | (8.5) |
| Less: Minority Interest | - | (1.6) | (0.6) | (0.8) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (34.3) | (8.9) | (4.1) | (8.5) |
| Shares Diluted | 45.7 | 38.0 | 31.3 | 23.0 |