| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q3 FY 19 | Q2 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||
| Revenues | 0.5 | - | 1.8 | - | - | - | - | - | - | - | 1.6 | - | 0.6 | 2.5 | 5.6 | 1.5 | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | - | 11.6 | 1.8 | 2.6 | 11.7 | 14.4 | 6.3 | - |
| Cost of Revenue | - | 9.9 | 0.7 | 1.1 | 9.7 | 2.7 | 0.6 | - |
| Gross Profit | - | 1.8 | 1.1 | 1.6 | 2.0 | 11.7 | 5.7 | - |
| Operating Expenses | ||||||||
| Research & Development | - | 14.5 | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (86.4) | (80.2) | (0.0) | (1.2) | (6.8) | 6.0 | 3.8 | - |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | (22.3) | 56.4 | 8.2 | 0.1 | (0.1) | 1.1 | 1.2 | - |
| Net Income From Continuing Ops | (156.1) | 143.2 | 21.5 | 3.0 | (6.8) | |||
| Per Share | ||||||||
| EPS Basic | (17.49) | - | - | 1.90 | (5.60) | 0.02 | 0.01 | - |
| EPS Diluted | (17.49) | - | - | 2.10 | (5.60) | - | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | (6.5) | 6.0 | 3.8 | - |
| EBIT | (86.4) | (80.2) | (0.0) | (1.2) | (6.8) | 6.0 | 3.8 | |
| 2.1 |
| 3.1 |
| 4.6 |
| 3.9 |
| 2.8 |
| 3.4 |
| 2.0 |
| 0.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | 0.4 | - | 1.0 | - | - | - | - | - | - | (0.2) | 0.3 | 0.1 | 0.9 | 2.0 | 6.9 | 0.1 | 0.7 | 0.2 | 2.1 | 0.2 | 0.1 | 0.2 | 0.4 | 0.0 | 0.0 | - | - |
| Gross Profit | 0.1 | - | 0.8 | - | - | - | - | - | - | - | 1.4 | - | (0.3) | 0.4 | (1.3) | 1.4 | 1.5 | 2.9 | 2.5 | 3.7 | 2.6 | 3.2 | 1.6 | 0.9 | 0.0 | - | - |
| Operating Expenses | |||||||||||||||||||||||||||
| Research & Development | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| General & Administrative | 4.3 | 65.5 | 0.5 | 0.3 | 0.4 | (0.2) | 0.6 | 0.3 | 0.3 | 2.1 | 0.2 | 0.1 | 0.2 | (2.1) | 6.3 | 1.8 | 0.8 | ||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.0 | ||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | ||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Operating Expenses | 6.7 | 36.1 | 45.1 | 0.3 | 0.4 | (0.2) | 0.6 | 0.3 | 0.3 | 2.1 | 0.2 | 0.1 | 0.2 | - | 6.3 | 1.8 | |||||||||||
| Operating Income | |||||||||||||||||||||||||||
| Operating Income | (6.6) | (35.2) | (44.3) | (0.3) | (0.4) | 1.2 | (0.6) | (0.3) | (0.3) | (1.9) | 1.0 | (0.1) | (0.2) | (0.7) | (6.3) | (0.5) | 0.7 | 1.9 | 1.5 | 1.9 | 0.7 | 2.0 | 1.2 | 0.6 | (0.0) | (0.1) | (0.1) |
| Non-Operating | |||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Operating Income | (126.5) | - | 34.7 | - | 245.3 | 25.3 | 2.3 | (8.4) | 24.0 | - | (14.4) | - | - | - | 0.0 | - | - | ||||||||||
| Pre-Tax Income | (133.1) | (185.8) | (9.6) | 150.1 | 244.9 | 13.1 | 1.7 | (8.8) | 23.7 | 16.9 | (13.4) | (0.1) | (0.2) | (0.8) | (6.3) | (0.4) | |||||||||||
| Tax & Net | |||||||||||||||||||||||||||
| Income Tax Expense | (27.3) | (33.9) | 7.3 | 31.5 | 51.4 | 5.6 | 0.4 | (1.8) | 4.1 | 0.1 | (0.0) | 0.0 | 0.0 | (0.0) | (0.2) | 0.0 | 0.1 | 0.9 | (0.1) | 0.2 | 0.2 | 0.7 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (105.9) | (152.0) | (16.9) | 118.6 | 193.4 | 7.6 | 1.4 | (6.9) | 19.5 | 16.7 | (13.4) | (0.1) | (0.2) | (3.0) | (4.0) | (0.5) | 0.6 | ||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | (14.9) | 0.1 | 1.1 | 0.8 | - | - | - | (1.3) | ||||||||||
| Net Income | (105.9) | (152.0) | (16.9) | 118.6 | 193.4 | 7.6 | 1.4 | (6.9) | 19.5 | 6.5 | (14.3) | (1.2) | (1.0) | (0.6) | (8.7) | (0.5) | 0.6 | ||||||||||
| Net Income Attributable To Parent | (105.9) | (152.0) | (16.9) | 118.6 | 193.4 | 7.6 | 1.4 | (6.9) | 19.5 | 6.5 | (14.3) | (1.2) | (0.9) | (1.7) | (6.3) | (0.5) | |||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Net Income To Common Shareholders | (105.9) | (152.0) | (16.9) | 118.6 | 193.4 | 7.6 | 1.4 | (6.9) | 19.5 | 7.8 | (14.3) | (1.2) | (2.2) | (1.7) | (6.3) | ||||||||||||
| Per Share | |||||||||||||||||||||||||||
| EPS Basic | (11.86) | - | (6.86) | 0.27 | 396.38 | - | 39.51 | (0.99) | 7.45 | - | (0.29) | (0.13) | (0.16) | - | (0.04) | 0.00 | 0.00 | - | - | - | 0.00 | - | - | - | - | - | - |
| EPS Diluted | (11.86) | - | (6.86) | 0.27 | 396.38 | - | 39.51 | (0.99) | 7.45 | - | (0.29) | (0.13) | (0.16) | - | (0.04) | 0.00 | - | - | |||||||||
| Shares Basic | 8.9 | - | 2.5 | 436.3 | 0.5 | - | 0.0 | 7.0 | 2.6 | - | 1.4 | 1.1 | 1.1 | - | 192.8 | 155.8 | 305.5 | - | |||||||||
| Shares Diluted | 8.9 | - | 2.5 | 436.3 | 0.5 | - | 0.0 | 7.0 | 2.6 | - | 1.4 | 1.1 | 1.1 | - | 192.8 | 155.8 | - | - | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.7 | - | - | - | 0.7 | - | - | - | - | - | - |
| EBIT | (6.6) | (35.2) | (44.3) | (0.3) | (0.4) | 1.2 | (0.6) | (0.3) | (0.3) | (1.9) | 1.0 | (0.1) | (0.2) | (0.7) | (6.3) | (0.5) | 0.7 | 1.9 | 1.5 | ||||||||
| - |
| - |
| - |
| Selling & Marketing | - | 0.8 | - | - | - | - | - | - |
| General & Administrative | 70.5 | 66.7 | 1.1 | 2.7 | 6.8 | 5.7 | 1.9 | 0.4 |
| Depreciation & Amortization | - | - | - | - | 0.3 | 0.0 | 0.0 | - |
| Amortization of Intangibles | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 88.2 | 82.0 | 1.1 | 2.7 | - | - | - | 0.4 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | 279.7 | 43.2 | - | - | - | - | - |
| Pre-Tax Income | (178.5) | 199.5 | 29.8 | 3.2 | (6.8) | 6.3 | 3.8 | - |
| 5.2 |
| 2.7 |
| (0.4) |
| Net Income From Discontinued Ops | - | - | 0.0 | (12.9) | (2.4) | - | - | - |
| Net Income | (156.1) | 143.2 | 21.5 | (9.9) | (9.2) | 5.2 | 2.7 | (0.4) |
| Net Income Attributable To Parent | (156.1) | 143.2 | 21.5 | (9.9) | (9.2) | 5.2 | 2.7 | (0.4) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (156.1) | 143.2 | 21.5 | (9.9) | (9.2) | 5.2 | 2.7 | (0.4) |
| - |
| - |
| Shares Basic | 8.9 | 2.3 | 0.0 | 1.5 | 1.2 | 305.5 | 304.2 | - |
| Shares Diluted | 8.9 | 2.3 | 0.0 | 1.5 | 1.2 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.8 |
| 1.9 |
| 1.2 |
| 0.4 |
| 0.3 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| (1.8) |
| - |
| - |
| (0.4) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 1.9 |
| 1.5 |
| 2.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 1.8 |
| 0.7 |
| 1.4 |
| 0.7 |
| 0.6 |
| (0.0) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.4 |
| 1.8 |
| 0.7 |
| 1.4 |
| 0.7 |
| 0.6 |
| (0.0) |
| (0.1) |
| (0.1) |
| (0.7) |
| 1.3 |
| 1.4 |
| 1.8 |
| 0.7 |
| 1.4 |
| 0.7 |
| 0.6 |
| (0.0) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| (0.7) |
| 1.3 |
| 1.4 |
| 1.8 |
| 0.7 |
| 1.4 |
| 0.7 |
| 0.6 |
| (0.0) |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 305.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 0.7 |
| 2.0 |
| 1.2 |
| 0.6 |
| (0.0) |
| (0.1) |
| (0.1) |