| (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 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 8.2 | 3.7 | 4.4 | 7.1 | 3.1 | (2.6) | 3.2 | 6.0 | 3.5 | 2.7 | 2.0 | 0.5 | 0.4 | - | 0.1 | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | 1.8 | 1.4 | - | - | 0.9 | 0.4 | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | 1.4 | 4.5 | - | - | 1.1 | 0.1 | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | 0.6 | 0.3 | 1.2 | 1.3 | 1.0 | (0.7) | 0.4 | 1.0 | 1.1 | 2.6 | 1.5 | 0.3 | 0.2 | - | 0.4 | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (6.1) | (4.9) | (9.7) | (8.1) | (9.3) | (2.5) | (10.3) | (14.0) | (14.9) | (13.6) | (13.0) | (7.2) | (5.5) | (4.4) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.4 | - | - | - | 1.8 | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | - | (0.0) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.12) | - | (0.26) | (0.18) | (0.10) | - | (0.41) | (0.36) | (0.44) | - | (0.77) | (1.18) | (0.40) | - | (0.18) | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (4.3) | (2.9) | (8.0) | (6.4) | (8.1) | (1.2) | (9.5) | (13.1) | (14.6) | (13.2) | (12.2) | (6.5) | (5.0) | - | (1.9) | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 23.3 | 18.2 | 10.1 | 5.7 | 0.5 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | 3.4 | 3.8 | 1.9 | 4.6 | 1.4 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 6.0 | ||||
| Operating Income | |||||
| Operating Income | (28.8) | (32.0) | (41.7) | (39.3) | (7.1) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | 2.4 |
| Interest Expense | - | - | - | (0.2) | 0.0 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (29.3) | (24.9) | (43.6) | (53.3) | (7.0) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.71) | (0.81) | (1.80) | (2.43) | (0.61) |
| EPS Diluted | (0.71) | (0.81) | (1.80) | (2.43) | (0.61) |
| Shares Basic | 54.0 | 45.5 | |||
| Supplementary Data | |||||
| EBITDA | (21.5) | (25.3) | (38.4) | (36.9) | (6.3) |
| EBIT | (28.8) | (32.0) | (41.7) | (39.3) | (7.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 1.6 | 0.1 | 1.6 | 2.8 | 1.5 | (3.2) | 1.7 | 5.1 | 4.7 | 5.4 | 3.7 | 2.4 | 0.7 | - | 0.4 | - | - | - | - |
| General & Administrative | 6.6 | 6.5 | 8.1 | 6.0 | 8.3 | 7.1 | 10.5 | 11.0 | 10.3 | 2.9 | 4.3 | 3.9 | 4.1 | - | 1.0 | - | - | - | - |
| Depreciation & Amortization | 1.8 | 2.0 | 1.7 | 1.7 | 1.2 | 1.3 | 0.7 | 0.9 | 0.3 | 0.4 | 0.8 | 0.7 | 0.5 | - | 0.2 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | - | 0.2 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - |
| Total Operating Expenses | 14.3 | 8.6 | 14.1 | 15.1 | 12.4 | 9.9 | 3.5 | 20.0 | 18.4 | 27.6 | 3.8 | 7.7 | 5.9 | - | 2.3 | - | - | - | - |
| (2.1) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.1) |
| 0.0 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | 0.8 | 0.6 | (0.1) | (0.4) | 0.0 | 0.2 | (0.0) | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.3) | 0.5 | (0.4) | (0.3) | 7.3 | (8.7) | 1.6 | 2.8 | 2.3 | (10.2) | 0.1 | (4.3) | 0.3 | 1.7 | 0.7 | 2.2 | 2.9 | 5.1 | (0.9) |
| Pre-Tax Income | (6.5) | (4.4) | (10.1) | (8.4) | (2.0) | (11.2) | (8.7) | (11.2) | (12.6) | (5.7) | (20.2) | (20.7) | (6.7) | (9.4) | (2.1) | 2.0 | 2.6 | 4.8 | (1.0) |
| 0.0 |
| - |
| - |
| - |
| Net Income From Continuing Ops | (6.5) | (4.4) | (10.0) | (8.4) | (2.1) | (11.2) | (8.6) | (11.2) | (12.6) | (46.2) | 20.2 | (20.7) | (6.7) | (10.1) | 2.1 | (1.6) | 2.6 | 4.8 | (1.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (6.5) | (11.8) | (12.0) | (8.4) | (4.4) | (20.7) | (13.1) | (11.2) | (12.6) | (46.2) | 20.2 | (20.7) | (6.7) | (10.1) | 2.1 | (1.6) | 2.6 | 4.8 | (1.0) |
| Net Income Attributable To Parent | (6.5) | (11.8) | (12.0) | (8.4) | (4.4) | (20.7) | (13.1) | (11.2) | (12.6) | (5.7) | (20.2) | (20.7) | (6.7) | (2.2) | (2.1) | (1.6) | (1.0) | 4.8 | (1.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (6.5) | (11.8) | (12.0) | (8.4) | (4.4) | (20.7) | (13.1) | (11.2) | (12.6) | (5.7) | (20.2) | (20.7) | (6.7) | (2.2) | (2.1) | (1.6) | (1.0) | 4.8 | (1.0) |
| - |
| - |
| (0.17) |
| EPS Diluted | (0.12) | - | (0.26) | (0.18) | (0.10) | - | (0.41) | (0.36) | (0.44) | - | (0.77) | (1.18) | (0.40) | - | (0.18) | - | - | - | (0.17) |
| Shares Basic | 54.0 | - | 46.0 | 45.3 | 43.0 | - | 31.8 | 31.4 | 28.4 | - | 26.3 | 17.5 | 16.7 | - | 12.0 | - | 5.6 | 5.6 | 3.8 |
| Shares Diluted | 54.0 | - | 46.0 | 45.3 | 43.0 | - | 31.8 | 31.4 | 28.4 | - | 26.3 | 17.5 | 16.7 | - | 12.0 | - | - | - | 3.8 |
| - |
| - |
| - |
| EBIT | (6.1) | (4.9) | (9.7) | (8.1) | (9.3) | (2.5) | (10.3) | (14.0) | (14.9) | (13.6) | (13.0) | (7.2) | (5.5) | (4.4) | (2.1) | (0.2) | (0.3) | (0.3) | (0.1) |
| 6.0 |
| 8.3 |
| 12.1 |
| 2.6 |
| General & Administrative | 27.2 | 28.9 | 38.8 | 15.2 | 2.0 |
| Depreciation & Amortization | 7.3 | 6.6 | 3.3 | 2.4 | 0.8 |
| Amortization of Intangibles | - | - | - | 2.4 | 0.8 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 52.1 | 50.2 | 51.8 | 45.0 | 7.6 |
| - |
| - |
| - |
| Other Non-Operating Income | (0.6) | 7.1 | (1.9) | (14.0) | 7.5 |
| Pre-Tax Income | (29.3) | (24.9) | (43.6) | (53.3) | (7.0) |
| - |
| - |
| - |
| - |
| Net Income | (38.6) | (36.6) | (57.7) | (53.3) | (7.0) |
| Net Income Attributable To Parent | (38.6) | (36.6) | (57.7) | (53.3) | (7.0) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (38.6) | (36.6) | (57.7) | (53.3) | (7.0) |
| 32.0 |
| 22.0 |
| 11.5 |
| Shares Diluted | 54.0 | 45.5 | 32.0 | 22.0 | 11.5 |