| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 46.8 | 2.0 | 0.1 |
| Cost of Revenue | - | - | - |
| Gross Profit | - | - | - |
| Operating Expenses | |||
| Research & Development | 11.2 | 1.2 | - |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 12.1 | 6.7 | 6.7 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (86.9) | (138.5) | (26.0) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | 2.9 | 10.6 | 4.8 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (17.7) | 0.2 | 0.1 |
| Net Income From Continuing Ops | (101.4) | (173.5) | (30.7) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.38) | (1.06) | (0.20) |
| EPS Diluted | (0.38) | (1.06) | (0.20) |
| Shares Basic | 268.0 | 163.7 | 151.3 |
| Shares Diluted | 268.0 | ||
| Supplementary Data | |||
| EBITDA | (86.6) | (138.5) | (26.0) |
| EBIT | (86.9) | (138.5) | (26.0) |
| 90.4 |
| 132.0 |
| 18.0 |
| Depreciation & Amortization | 0.3 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | 2.9 | (0.3) | - |
| Total Operating Expenses | 133.7 | 140.5 | 26.2 |
| 0.5 |
| 1.3 |
| 0.1 |
| Pre-Tax Income | (119.1) | (173.2) | (30.7) |
| (101.4) |
| (173.5) |
| (30.7) |
| Net Income Attributable To Parent | (101.4) | (173.5) | (30.7) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (101.4) | (173.5) | (30.7) |
| 163.7 |
| 151.3 |