| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 49.9 | 20.1 | 4.8 | 0.7 | (7.6) | |||
| Per Share | ||||||||
| EPS Basic | 3.70 | 3.97 | 1.15 | 0.15 | (1.78) | 0.54 | (1.43) | (0.37) |
| EPS Diluted | 3.70 | 3.97 | 1.15 | 0.15 | (1.78) | - | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Operating Expenses | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (25.7) | 39.2 | 15.8 | 20.7 | 4.0 | (3.4) | (1.2) | 4.2 | (3.9) | 3.3 | 1.3 | (2.3) | (4.0) | 9.1 | (2.2) | (4.0) | (0.1) | |||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income | (25.7) | 39.2 | 15.8 | 20.7 | 4.0 | (3.4) | (1.2) | 4.2 | (3.9) | 3.3 | 1.3 | (2.3) | (4.0) | 9.1 | (2.2) | (4.0) | (0.1) | |||||||||||||||
| Net Income Attributable To Parent | (25.7) | 39.2 | 15.8 | 20.7 | 4.0 | (3.4) | (1.2) | 4.2 | (3.9) | 3.3 | 1.3 | (2.3) | (4.0) | 9.1 | (2.2) | (4.0) | ||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Net Income To Common Shareholders | (25.7) | 39.2 | 15.8 | 20.7 | 4.0 | (3.4) | (1.2) | 4.2 | (3.9) | 3.3 | 1.3 | (2.3) | (4.0) | 9.1 | (2.2) | |||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||
| EPS Basic | (1.90) | 4.12 | 2.26 | - | 0.75 | (0.71) | (0.27) | - | (0.96) | 0.80 | 0.31 | - | (0.84) | 1.98 | (0.45) | - | (0.02) | (0.03) | (0.95) | - | 0.67 | 0.20 | 0.29 | - | (2.71) | 0.76 | 0.74 | - | 0.55 | (0.22) | (0.37) | (0.53) |
| EPS Diluted | (1.90) | 4.12 | 2.26 | - | 0.75 | (0.71) | (0.27) | - | (0.96) | 0.80 | 0.31 | - | (0.84) | 1.98 | - | - | - | - | ||||||||||||||
| Shares Basic | 13.5 | 9.5 | 7.0 | - | 5.3 | 4.7 | 4.4 | - | 4.1 | 4.1 | 4.1 | - | 4.7 | 4.6 | 4.9 | - | 4.5 | 3.8 | ||||||||||||||
| Shares Diluted | 13.5 | 9.5 | 7.0 | - | 5.3 | 4.7 | 4.4 | - | 4.1 | 4.1 | 4.1 | - | 4.7 | 4.6 | - | - | - | - | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - |
| 1.3 |
| (1.2) |
| (0.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 49.9 | 20.1 | 4.8 | 0.7 | (7.6) | 1.3 | (1.2) | (0.2) |
| Net Income Attributable To Parent | 49.9 | 20.1 | 4.8 | 0.7 | (7.6) | 1.3 | (1.2) | (0.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 49.9 | 20.1 | 4.8 | 0.7 | (7.6) | 1.3 | (1.2) | (0.2) |
| - |
| - |
| Shares Basic | 13.5 | 5.1 | 4.1 | 4.6 | 4.3 | 2.4 | 0.9 | 0.5 |
| Shares Diluted | 13.5 | 5.1 | 4.1 | 4.6 | 4.3 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (3.4) |
| (4.4) |
| 2.0 |
| 3.3 |
| 0.4 |
| 0.8 |
| (3.1) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (3.4) |
| (4.4) |
| 2.0 |
| 3.3 |
| 0.4 |
| 0.8 |
| (3.1) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (3.4) |
| (4.4) |
| 2.0 |
| 3.3 |
| 0.4 |
| 0.8 |
| (3.1) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| (0.1) |
| (0.1) |
| (3.4) |
| (4.4) |
| 2.0 |
| 3.3 |
| 0.4 |
| 0.8 |
| (3.1) |
| 0.6 |
| 0.4 |
| (0.1) |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| 2.9 |
| 1.8 |
| 1.4 |
| - |
| 1.1 |
| 0.7 |
| 0.6 |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |