| (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 | 10.9 | - | 7.4 | - | 0.0 | - | - | - | - | - | - | - | - |
| Cost of Revenue | 1.7 | - | 2.3 | - | 0.0 | - | - | - | - | - | - | - | - |
| Gross Profit | 9.2 | - | 5.1 | - | 0.0 | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | 0.2 | 0.4 | 0.1 | 0.5 | 0.2 | 0.3 | 0.4 | 0.0 | 0.5 | 2.3 | 0.0 | 0.0 | 0.2 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (13.1) | (12.0) | (15.4) | (3.2) | (1.8) | (1.8) | (2.0) | (1.8) | (1.9) | (3.9) | (1.3) | (0.8) | (0.9) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.4 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.0 | - | (0.5) | - | 0.0 | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (10.2) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (3.09) | - | (5.30) | (5.38) | (3.21) | - | (2.93) | (3.07) | (0.55) | - | (1.44) | (0.95) | (0.87) |
| EPS Diluted | (3.09) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (12.6) | - | - | - | (1.8) | - | - | - | - | - | - | - | - |
| EBIT | (13.1) | (12.0) | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | 16.8 | 0.0 | - | - |
| Cost of Revenue | - | 4.0 | 0.0 | - | - |
| Gross Profit | - | 12.8 | 0.0 | - | - |
| Operating Expenses | |||||
| Research & Development | 1.2 | 1.2 | 1.2 | 2.6 | 0.4 |
| Selling General & Administrative | - | 42.5 | 6.4 | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (43.7) | (32.4) | (7.6) | (6.9) | (2.3) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | 3.0 | 0.8 | 0.3 | 0.1 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | (7.4) | 0.0 | - | - |
| Net Income From Continuing Ops | (51.6) | (43.3) | (8.0) | (7.4) | (2.5) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (15.58) | (23.04) | (14.27) | (5.78) | 5.65 |
| EPS Diluted | (15.58) | (23.04) | (14.27) | (5.78) | - |
| Shares Basic | 3.3 | 1.9 | |||
| Supplementary Data | |||||
| EBITDA | - | (31.7) | (7.6) | - | - |
| EBIT | (43.7) | (32.4) | (7.6) | (6.9) | (2.3) |
| 21.1 |
| - |
| 19.6 |
| - |
| 1.6 |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | 1.1 | 1.1 | 1.0 | 1.2 | 1.2 | 0.8 | 1.1 | 0.7 | 0.5 | 0.5 |
| Depreciation & Amortization | 0.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 1.0 | - | 0.7 | - | 0.0 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 24.0 | 21.4 | 22.8 | 3.2 | 1.8 | 1.8 | 2.0 | 1.8 | 1.9 | 3.9 | 1.3 | 0.8 | 0.9 |
| - |
| 1.3 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.1 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.9 | (16.6) | (1.3) | (0.2) | (0.1) | (0.1) | 0.4 | (0.0) | (0.6) | (0.2) | (0.1) | (0.2) | (0.1) |
| Pre-Tax Income | (10.2) | (28.6) | (16.7) | (3.4) | (2.0) | (1.9) | (1.7) | (1.8) | (2.6) | (4.0) | (1.4) | (1.0) | (1.0) |
| (21.7) |
| (16.2) |
| (3.4) |
| (2.0) |
| (1.9) |
| (1.7) |
| (1.8) |
| (2.6) |
| (4.0) |
| (1.4) |
| (1.0) |
| (1.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (10.2) | (21.7) | (16.2) | (3.4) | (2.0) | (1.9) | (1.7) | (1.8) | (2.6) | (4.0) | (1.4) | (1.0) | (1.0) |
| Net Income Attributable To Parent | (10.2) | (21.7) | (16.2) | (3.4) | (2.0) | (1.9) | (1.7) | (1.8) | (2.6) | (4.0) | (1.4) | (1.0) | (1.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (10.2) | (21.7) | (16.2) | (3.4) | (2.0) | (1.9) | (1.7) | (1.8) | (2.6) | (4.0) | (1.4) | (1.0) | (1.0) |
| - |
| (5.30) |
| (5.38) |
| (3.21) |
| - |
| (2.93) |
| (3.07) |
| (0.55) |
| - |
| - |
| - |
| - |
| Shares Basic | 3.3 | - | 3.1 | 0.6 | 0.6 | - | 0.6 | 0.6 | 4.7 | - | 1.0 | 1.0 | 1.1 |
| Shares Diluted | 3.3 | - | 3.1 | 0.6 | 0.6 | - | 0.6 | 0.6 | 4.7 | - | - | - | - |
| (15.4) |
| (3.2) |
| (1.8) |
| (1.8) |
| (2.0) |
| (1.8) |
| (1.9) |
| (3.9) |
| (1.3) |
| (0.8) |
| (0.9) |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | 4.1 | 2.7 | 1.1 |
| Depreciation & Amortization | - | 0.7 | 0.0 | - | - |
| Amortization of Intangibles | - | 1.6 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 71.4 | 49.2 | 7.6 | 6.9 | 2.3 |
| - |
| - |
| - |
| Other Non-Operating Income | (15.3) | (18.3) | (0.4) | (0.5) | (0.1) |
| Pre-Tax Income | (59.0) | (50.7) | (8.0) | (7.4) | (2.5) |
| - |
| - |
| - |
| - |
| Net Income | (51.6) | (43.3) | (8.0) | (7.4) | (2.5) |
| Net Income Attributable To Parent | (51.6) | (43.3) | (8.0) | (7.4) | (2.5) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (51.6) | (43.3) | (8.0) | (7.4) | (2.5) |
| 0.6 |
| 1.3 |
| 0.4 |
| Shares Diluted | 3.3 | 1.9 | 0.6 | 1.3 | - |