| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 4.1 | 2.7 | 2.4 | 1.7 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 10.9 | 8.4 | 0.0 | 0.0 | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | 5.9 | 5.9 | 6.5 | 6.6 | 4.4 | 3.7 | 0.6 |
| Selling General & Administrative | 58.7 | 59.5 | 53.1 | 55.3 | 53.2 | ||
| Operating Income | |||||||
| Operating Income | (185.5) | (181.4) | (145.4) | (113.9) | - | - | - |
| Non-Operating | |||||||
| Interest Income | 6.9 | 5.9 | 5.2 | 10.9 | 5.0 | 0.8 | - |
| Interest Expense | 64.8 | 64.4 | 56.9 | 31.4 | 2.3 | 7.5 | 4.1 |
| Tax & Net | |||||||
| Income Tax Expense | 1.0 | 1.0 | (0.1) | 0.7 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (224.8) | (182.6) | (289.1) | (101.7) | (84.7) | (77.5) | |
| Per Share | |||||||
| EPS Basic | (1.34) | (1.08) | (1.75) | (0.62) | (0.54) | (0.75) | (1.96) |
| EPS Diluted | (1.34) | (1.21) | (1.75) | (0.63) | (0.55) | (0.79) | (1.96) |
| Supplementary Data | |||||||
| EBITDA | (156.4) | (152.3) | (114.1) | (98.0) | - | - | - |
| EBIT | (185.5) | (181.4) | (145.4) | (113.9) | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 1.6 | 1.5 | 1.4 | 1.4 | 1.6 | 1.5 | 1.5 | 1.6 | 1.8 | 1.7 | 1.6 | 1.6 | 1.8 | 3.5 | 0.3 | 0.3 | 0.3 | 2.6 | 0.3 | 0.2 | 0.5 | 0.1 | 0.2 | 0.0 | 0.3 |
| Selling General & Administrative | 13.0 | 19.5 | 10.4 | 15.9 | 13.7 | 8.3 | 12.8 | 16.1 | 16.0 | 16.2 | 13.0 | 13.4 | 12.7 | 11.2 | 14.4 | 13.0 | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Depreciation & Amortization | 7.4 | 7.2 | 7.3 | 7.3 | 7.4 | 7.5 | 7.4 | 7.2 | 9.3 | 6.2 | 5.7 | 2.8 | 1.3 | 1.0 | 0.9 | 0.9 | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 45.9 | 61.9 | 41.4 | 47.2 | 39.3 | 35.2 | 31.3 | 39.9 | 39.0 | 33.9 | 31.6 | 26.6 | 21.8 | 21.4 | 21.1 | 19.7 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (41.8) | (59.2) | (38.9) | (45.6) | (37.7) | (35.2) | (31.3) | (39.9) | (39.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 1.4 | 2.0 | 2.9 | 0.6 | 0.4 | 0.7 | 0.4 | 0.5 | 3.6 | 4.5 | 2.9 | 1.6 | 1.9 | - | 1.3 | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 15.4 | 15.5 | 16.2 | 17.6 | 15.1 | 15.2 | 14.6 | 12.1 | 15.1 | 15.9 | 10.8 | 4.0 | 0.7 | - | 0.2 | - | 0.4 | (2.5) | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 8.4 | 41.4 | 10.6 | (98.6) | 46.6 | (29.6) | (59.3) | (8.3) | (46.6) | 5.5 | 40.1 | (28.8) | (4.0) | 12.1 | (13.9) | 4.6 | (6.3) | ||||||||
| Pre-Tax Income | - | - | - | - | - | - | (90.6) | (48.2) | - | - | 8.5 | (55.4) | - | - | - | - | - | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 1.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Net Income From Continuing Ops | (33.4) | (18.8) | (28.4) | (144.2) | 8.8 | (64.7) | (90.6) | (48.2) | (85.6) | (29.0) | 8.5 | (55.4) | (25.8) | (9.4) | (34.9) | (15.0) | (25.4) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (33.4) | (18.8) | (28.4) | (144.2) | 8.8 | (64.7) | (90.6) | (48.2) | (85.6) | (29.0) | 8.5 | (55.4) | (25.8) | (9.4) | (34.9) | (15.0) | (25.4) | ||||||||
| Net Income Attributable To Parent | (33.4) | (18.8) | (28.4) | (144.2) | 8.8 | (64.7) | (90.6) | (48.2) | (85.6) | (29.0) | 8.5 | (55.4) | (25.8) | (9.4) | (34.9) | (15.0) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (38.8) | (24.2) | (33.7) | (144.8) | 8.8 | (64.7) | (90.6) | (48.2) | (85.6) | (28.6) | 8.1 | (55.4) | (25.8) | (9.4) | (34.9) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.21) | - | (0.19) | (0.81) | 0.05 | - | (0.54) | (0.29) | (0.52) | - | 0.05 | (0.34) | (0.16) | - | (0.21) | (0.09) | (0.19) | - | (0.18) | (0.09) | (0.51) | - | (0.28) | (0.19) | (0.19) |
| EPS Diluted | (0.21) | - | (0.31) | (0.81) | 0.05 | - | (0.54) | (0.29) | (0.52) | - | 0.03 | (0.34) | (0.16) | - | (0.21) | (0.09) | (0.19) | - | |||||||
| Shares Basic | 180.5 | - | 180.1 | 179.7 | 177.3 | - | 166.5 | 164.7 | 164.4 | - | 164.0 | 163.7 | 163.6 | - | 163.5 | 163.2 | 133.2 | - | |||||||
| Shares Diluted | 180.5 | - | 184.6 | 179.7 | 178.5 | - | 166.5 | 164.7 | 164.4 | - | 165.5 | 163.7 | 163.8 | - | 163.5 | 163.2 | 133.2 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | (34.4) | (51.9) | (31.7) | (38.3) | (30.4) | (27.7) | (23.9) | (32.8) | (29.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (41.8) | (59.2) | (38.9) | (45.6) | (37.7) | (35.2) | (31.3) | (39.9) | (39.0) | - | - | - | - | - | - | - | - | - | - | ||||||
| 57.6 |
| 28.0 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 29.1 | 29.1 | 31.3 | 15.9 | 3.6 | 2.3 | 1.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 196.4 | 189.8 | 145.4 | 113.9 | 81.3 | 69.6 | 37.2 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (38.4) | (0.2) | (143.8) | 12.8 | (3.4) | (7.9) | (15.8) |
| Pre-Tax Income | - | (181.6) | (289.2) | (101.1) | (84.7) | (77.5) | (53.0) |
| (53.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (224.8) | (182.6) | (289.1) | (101.7) | (84.7) | (77.5) | (53.0) |
| Net Income Attributable To Parent | (224.8) | (182.6) | (289.1) | (101.7) | (84.7) | (77.5) | (53.0) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | 0.0 | 0.0 | 3.3 |
| Net Income To Common Shareholders | (241.5) | (193.9) | (289.1) | (101.7) | (84.7) | (77.5) | (56.3) |
| Shares Basic | 180.5 | 179.3 | 165.4 | 163.9 | 156.0 | 102.9 | 28.7 |
| Shares Diluted | 180.5 | 180.4 | 165.4 | 164.0 | 156.2 | 103.0 | 28.7 |
| 14.7 |
| 18.2 |
| 24.5 |
| 7.3 |
| 7.6 |
| 23.5 |
| 2.2 |
| 1.0 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 21.9 |
| 27.5 |
| 9.9 |
| 10.3 |
| 25.1 |
| 6.0 |
| 2.9 |
| 3.3 |
| 1.8 |
| 6.1 |
| 2.0 |
| 2.3 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 6.5 |
| (1.2) |
| (15.8) |
| (12.3) |
| (0.6) |
| (1.6) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.4) |
| (21.0) |
| (11.1) |
| (26.1) |
| (37.4) |
| (6.6) |
| (4.4) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.4) |
| (21.0) |
| (11.1) |
| (26.1) |
| (37.4) |
| (6.6) |
| (4.4) |
| (4.6) |
| (25.4) |
| (19.4) |
| (21.0) |
| (11.1) |
| (26.1) |
| (37.4) |
| (6.6) |
| (4.4) |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.7 |
| (15.0) |
| (25.4) |
| (19.4) |
| (21.0) |
| (11.1) |
| (26.1) |
| (38.3) |
| (7.5) |
| (5.2) |
| (5.3) |
| (0.18) |
| (0.09) |
| (0.51) |
| - |
| (0.28) |
| (0.19) |
| (0.19) |
| 118.3 |
| 117.3 |
| 51.2 |
| - |
| 27.2 |
| 27.2 |
| 27.2 |
| 118.3 |
| 117.3 |
| 51.2 |
| - |
| 27.2 |
| 27.2 |
| 27.2 |
| - |
| - |
| - |
| - |
| - |
| - |