| (in millions of USD, except per-share data) | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | - | - | - | - | - | - | - |
| Non-Operating | |||||||
| Interest Income | 1.6 | 2.0 | 0.4 | 0.2 | 0.0 | 0.0 | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 1.2 | - | - | (0.3) | (0.8) | (0.1) | |
| Per Share | |||||||
| EPS Basic | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | - | 39.2 | 18.7 | 20.0 | 25.0 | 17.0 |
| Cost of Revenue | - | 15.3 | 21.5 | 24.1 | 27.1 | 17.0 |
| Gross Profit | - | 24.0 | (2.9) | (4.1) | (2.1) | 0.0 |
| Operating Expenses | ||||||
| Research & Development | - | 3.0 | 2.0 | 2.0 | 1.9 | 1.0 |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | - | (28.5) | (65.3) | (30.6) | (14.9) | (9.1) |
| Non-Operating | ||||||
| Interest Income | 4.1 | 1.4 | 1.4 | 3.6 | 2.6 | 0.2 |
| Interest Expense | - | 15.6 | 10.0 | 6.7 | 1.9 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | - | - | - | 0.9 |
| Net Income From Continuing Ops | - | (41.4) | (73.9) | (33.8) | (0.8) | (14.5) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | (0.53) | (1.25) | (0.67) | (0.32) | (0.42) |
| EPS Diluted | - | (0.53) | (1.25) | (0.67) | (0.32) | (0.42) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | (24.9) | (56.6) | (20.6) | (5.8) | (3.6) |
| EBIT | - | (28.5) | (65.3) | (30.6) | (14.9) | (9.1) |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 0.4 | 6.7 | 1.0 | 0.5 | 0.8 | 0.1 | 0.0 |
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 0.4 | 37.3 | 1.0 | 0.5 | 0.8 | 0.1 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.6 | 1.5 | 0.4 | 0.2 | 0.0 | 0.0 | - |
| Pre-Tax Income | - | - | - | - | - | - | - |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 1.2 | - | - | (0.3) | (0.8) | (0.1) | (0.0) |
| Net Income Attributable To Parent | 1.2 | - | - | (0.3) | (0.8) | (0.1) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1.2 | - | - | (0.3) | (0.8) | (0.1) | (0.0) |
| Shares Basic | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - |
| Selling & Marketing |
| - |
| 13.0 |
| 9.3 |
| 7.3 |
| 1.6 |
| 1.3 |
| General & Administrative | 8.6 | 28.1 | 49.2 | 15.1 | 9.0 | 6.1 |
| Depreciation & Amortization | - | 3.6 | 8.7 | 10.0 | 9.1 | 5.5 |
| Amortization of Intangibles | - | 0.3 | 0.3 | 0.1 | 0.1 | 0.0 |
| Other Operating Expenses | - | 9.4 | 3.1 | 2.8 | 0.4 | - |
| Total Operating Expenses | 39.2 | 59.3 | 82.1 | 48.5 | 39.7 | 26.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 3.7 | - | - | - | 2.1 | - |
| Pre-Tax Income | - | (41.4) | (73.9) | (33.8) | (14.2) | (13.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | - | (41.4) | (73.9) | (33.8) | (0.8) | (14.5) |
| Net Income Attributable To Parent | - | (41.4) | (73.9) | (33.8) | (14.2) | (14.5) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | - | (41.4) | (73.9) | (33.8) | (14.2) | (14.5) |
| - |
| 78.0 |
| 59.0 |
| 50.6 |
| 44.1 |
| 34.2 |
| Shares Diluted | - | 78.0 | 59.0 | 50.6 | 44.1 | 34.2 |