| (in millions of USD, except per-share data) | Q1 FY 26 | 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 | 1.6 | 0.4 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | 0.9 | 1.0 | 1.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | 0.0 | 0.0 | - | - | 0.3 | 0.0 | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (126.2) | (183.3) | (10.4) | (2.4) | (1.0) | (1.0) | (1.0) | (1.0) | (0.2) | (0.3) | (0.5) | (0.6) | (0.2) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 4.2 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (238.8) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.38) | - | (0.42) | (0.35) | (0.17) | - | (0.17) | (0.26) | (0.06) | - | (0.11) | (0.13) | (0.04) |
| EPS Diluted | (0.38) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (125.1) | (183.3) | (10.4) | (2.4) | (1.0) | (1.0) | (1.0) | (1.0) | (0.2) | (0.3) | (0.5) | (0.6) | (0.2) |
| EBIT | (126.2) | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 2.8 | 1.8 | 2.7 | 3.8 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | 0.4 | 0.0 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (322.3) | (197.1) | (3.3) | (1.6) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | 7.1 | 0.4 | 0.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (290.0) | (52.2) | (3.6) | (1.6) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (455.58) | (0.26) | (0.67) | (0.36) |
| EPS Diluted | (455.58) | (0.26) | (0.67) | (0.36) |
| Shares Basic | 0.6 | 200.2 | 5.4 | 4.5 |
| Supplementary Data | ||||
| EBITDA | (321.1) | (197.1) | (3.2) | (1.5) |
| EBIT | (322.3) | (197.1) | (3.3) | (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 9.8 | 5.1 | 5.0 | 1.1 | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | - | 0.3 | 0.4 | - |
| Depreciation & Amortization | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 128.8 | 183.7 | 10.8 | 2.8 | 1.6 | 1.6 | 1.7 | 1.7 | 1.1 | 1.1 | 1.4 | 1.6 | 1.4 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (112.6) | 220.6 | (75.6) | (0.0) | 0.0 | 0.0 | 0.0 | (0.3) | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 |
| Pre-Tax Income | (238.8) | 37.3 | (86.0) | (2.4) | (1.0) | (1.0) | (1.0) | (1.3) | (0.3) | (0.3) | (0.5) | (0.6) | (0.2) |
| 37.3 |
| (86.0) |
| (2.4) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.3) |
| (0.3) |
| (0.3) |
| (0.5) |
| (0.6) |
| (0.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (238.8) | 37.3 | (86.0) | (2.4) | (1.0) | (1.0) | (1.0) | (1.3) | (0.3) | (0.3) | (0.5) | (0.6) | (0.2) |
| Net Income Attributable To Parent | (238.8) | 37.3 | (86.0) | (2.4) | (1.0) | (1.0) | (1.0) | (1.3) | (0.3) | (0.3) | (0.5) | (0.6) | (0.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (238.8) | 37.3 | (86.0) | (2.4) | (1.0) | (1.0) | (1.0) | (1.3) | (0.3) | (0.3) | (0.5) | (0.6) | (0.2) |
| - |
| (0.42) |
| (0.35) |
| (0.17) |
| - |
| (0.17) |
| (0.26) |
| (0.06) |
| - |
| (0.11) |
| (0.13) |
| (0.04) |
| Shares Basic | 0.6 | - | 203.1 | 6.8 | 0.0 | - | 5.9 | 5.0 | 4.6 | - | 4.5 | 4.5 | 4.4 |
| Shares Diluted | 0.6 | - | 203.1 | 6.8 | 0.0 | - | 5.9 | 5.0 | 4.6 | - | 4.5 | 4.5 | 4.4 |
| (183.3) |
| (10.4) |
| (2.4) |
| (1.0) |
| (1.0) |
| (1.0) |
| (1.0) |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.6) |
| (0.2) |
| - |
| General & Administrative | 21.0 | 11.8 | 1.9 | 1.4 |
| Depreciation & Amortization | 1.2 | 0.1 | 0.1 | 0.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 326.2 | 199.0 | 6.1 | 5.4 |
| - |
| Other Non-Operating Income | 32.3 | 144.9 | (0.3) | 0.0 |
| Pre-Tax Income | (290.0) | (52.2) | (3.6) | (1.6) |
| - |
| Net Income | (290.0) | (52.2) | (3.6) | (1.6) |
| Net Income Attributable To Parent | (290.0) | (52.2) | (3.6) | (1.6) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (290.0) | (52.2) | (3.6) | (1.6) |
| Shares Diluted | 0.6 | 200.2 | 5.4 | 4.5 |