| (in millions of USD, except per-share data) | Q1 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 2.8 | 1.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (313.1) | (4.1) | (2.7) | (4.1) | (12.5) | (7.0) | (1.7) | (1.4) | (1.3) | (1.2) | (1.3) | (1.1) | (0.2) | (0.1) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Per Share | ||||||||||||||||
| EPS Basic | (4.53) | (6.18) | (0.17) | (1.65) | - | (3.06) | (0.58) | (0.49) | - | (0.43) | (0.48) | (0.09) | - | (0.01) | (0.02) | (0.01) |
| Supplementary Data | ||||||||||||||||
| EBITDA | (313.1) | (4.1) | - | (4.0) | - | (7.0) | - | (1.4) | - | - | - | (1.1) | - | - | - | - |
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 4.4 | 0.6 | 0.3 | 0.3 | 0.8 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | 0.4 | 0.0 | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (324.0) | (22.7) | (4.9) | (0.6) | 0.0 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | 0.0 | - | - | - |
| Net Income From Continuing Ops | (292.9) | (21.6) | (4.9) | (0.6) | 0.0 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (4.87) | (9.75) | (1.85) | (0.06) | 0.00 |
| EPS Diluted | (4.87) | (9.75) | (1.85) | (0.06) | 0.00 |
| Shares Basic | 61.6 | 2.2 | |||
| Supplementary Data | |||||
| EBITDA | - | (22.5) | (4.9) | - | - |
| EBIT | (324.0) | (22.7) | (4.9) | (0.6) | 0.0 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 5.9 | 0.9 | 0.9 | 1.9 | 5.6 | 4.4 | 0.8 | 0.5 | 0.8 | 0.5 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 |
| Depreciation & Amortization | 0.1 | 0.0 | - | 0.1 | - | 0.0 | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (295.3) | 0.0 | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 20.6 | 5.4 | 2.9 | 5.5 | 15.0 | 8.0 | 1.8 | 1.5 | 1.4 | 1.3 | 1.4 | 1.1 | 0.3 | 0.2 | 0.3 | 0.2 |
| (0.2) |
| (0.1) |
| Interest Expense | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 47.2 | (10.3) | 0.0 | 0.3 | - | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (265.9) | (14.4) | (2.7) | (3.7) | (11.7) | (6.8) | (1.7) | (1.4) | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (265.9) | (14.4) | (8.9) | (3.7) | (4.1) | (6.8) | (5.9) | (4.8) | (1.3) | (1.2) | (1.3) | (1.1) | (0.2) | (0.1) | (0.2) | (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (265.9) | (14.4) | (8.9) | (3.7) | (4.1) | (6.8) | (5.9) | (4.8) | (1.3) | (1.2) | (1.3) | (1.1) | (0.2) | (0.1) | (0.2) | (0.1) |
| Net Income Attributable To Parent | (265.9) | (14.4) | (8.9) | (3.7) | (4.1) | (6.8) | (5.9) | (4.8) | (1.3) | (1.2) | (1.3) | (1.1) | (0.2) | (0.1) | (0.2) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 13.5 | - | - | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (279.4) | (14.4) | (2.7) | (3.7) | (17.1) | (1.3) | (1.7) | (1.4) | (1.3) | (1.2) | (1.3) | (1.1) | (0.2) | (0.1) | (0.2) | (0.1) |
| EPS Diluted | (4.53) | (6.18) | (0.17) | (1.65) | - | (3.06) | (0.58) | (0.49) | - | (0.43) | (0.48) | (0.06) | - | (0.01) | (0.02) | (0.01) |
| Shares Basic | 61.6 | 2.3 | 15.6 | 2.3 | - | 2.2 | 3.0 | 2.8 | - | 2.8 | 2.7 | 12.5 | - | 10.3 | 10.1 | 10.0 |
| Shares Diluted | 61.6 | 2.3 | 15.6 | 2.3 | - | 2.2 | 3.0 | 2.8 | - | 2.8 | 2.7 | 10.2 | - | 10.3 | 10.1 | 10.0 |
| EBIT | (313.1) | (4.1) | (2.7) | (4.1) | (12.5) | (7.0) | (1.7) | (1.4) | (1.3) | (1.2) | (1.3) | (1.1) | (0.2) | (0.1) | (0.2) | (0.1) |
| - |
| - |
| - |
| - |
| General & Administrative | 9.7 | 11.2 | 2.2 | 0.5 | 0.1 |
| Depreciation & Amortization | - | 0.2 | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | 0.0 | - | - | - |
| Total Operating Expenses | 34.4 | 26.3 | 5.2 | 1.0 | 0.8 |
| - |
| - |
| - |
| Other Non-Operating Income | 37.3 | 1.1 | - | - | - |
| Pre-Tax Income | (286.7) | (21.6) | (4.9) | - | - |
| - |
| - |
| - |
| - |
| Net Income | (292.9) | (21.6) | (4.9) | (0.6) | 0.0 |
| Net Income Attributable To Parent | (292.9) | (21.6) | (4.9) | (0.6) | 0.0 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | 0.0 | - | - | - |
| Net Income To Common Shareholders | (300.1) | (21.6) | (4.9) | (0.6) | 0.0 |
| 2.7 |
| 10.2 |
| 9.8 |
| Shares Diluted | 61.6 | 2.2 | 2.7 | 10.2 | 9.8 |