| (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 | 12.1 | 15.8 | 10.8 | 0.7 | 0.7 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | 1.3 | 1.3 | 1.2 |
| Cost of Revenue | - | - | - | 0.5 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.0 | 0.9 | 0.8 |
| Gross Profit | - | - | - | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (684.6) | (734.5) | 104.9 | (103.4) | (0.9) | (1.1) | (0.8) | (1.2) | (1.7) | (4.1) | (1.4) | (1.7) | (1.7) |
| Non-Operating | |||||||||||||
| Interest Income | 0.2 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 1.2 | 0.2 | 0.8 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (3.25) | - | 0.70 | (4.27) | (1.84) | - | (3.02) | (1.64) | 47.48 | - | (1.00) | (1.24) | (1.01) |
| EPS Diluted | (3.25) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (684.6) | - | - | - | (0.9) | (1.1) | (0.8) | (1.2) | (1.7) | (4.1) | (1.4) | (1.7) | (1.6) |
| EBIT | (684.6) | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 39.4 | 28.1 | 3.7 | 5.0 | 3.5 |
| Cost of Revenue | - | - | 2.8 | 3.4 | 2.2 |
| Gross Profit | - | - | 0.9 | 1.5 | 1.3 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 51.2 | 42.4 | 5.7 | 8.0 | 10.9 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (1,417.6) | (733.9) | (4.8) | (8.9) | (14.3) |
| Non-Operating | |||||
| Interest Income | 0.6 | 0.4 | 0.1 | 0.1 | 0.0 |
| Interest Expense | - | - | 0.3 | 1.2 | 0.1 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 2.2 | 1.0 | (0.0) | 0.0 | (0.0) |
| Net Income From Continuing Ops | (1,419.2) | (734.5) | (4.5) | (11.2) | (14.1) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (6.73) | (7.37) | 35.20 | (5.17) | (6.13) |
| EPS Diluted | (6.73) | (7.37) | 27.62 | (5.17) | (6.13) |
| Shares Basic | 210.9 | 99.7 | |||
| Supplementary Data | |||||
| EBITDA | - | (733.9) | (4.8) | (8.8) | (13.4) |
| EBIT | (1,417.6) | (733.9) | (4.8) | (8.9) | (14.3) |
| 9.9 |
| 27.0 |
| 12.0 |
| 2.3 |
| 1.1 |
| 1.2 |
| 1.0 |
| 1.5 |
| 2.0 |
| 2.0 |
| 1.8 |
| 2.1 |
| 2.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Amortization of Intangibles | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.0 | 0.2 | 0.1 |
| Other Operating Expenses | 0.4 | - | 0.4 | - | 0.6 | - | 0.7 | - | - | - | - | - | - |
| Total Operating Expenses | 202.0 | - | 19.6 | - | 1.7 | - | 1.7 | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | (0.1) | (0.6) | (0.6) | (0.7) | (0.5) |
| Pre-Tax Income | (684.4) | (734.3) | 105.0 | (103.3) | (0.9) | (1.1) | (0.8) | (0.9) | (1.8) | (4.7) | (2.0) | (2.4) | (2.1) |
| (685.6) |
| (734.5) |
| 104.2 |
| (103.4) |
| (0.9) |
| (1.0) |
| (0.8) |
| (0.9) |
| (1.8) |
| (4.7) |
| (2.0) |
| (2.4) |
| (2.2) |
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | (0.1) | (0.1) | 0.1 | (0.1) | 0.5 | 14.1 | (0.5) | (0.8) | (1.0) | (0.7) |
| Net Income | (685.6) | (734.5) | 104.3 | (103.4) | (1.0) | (0.9) | (0.9) | (0.5) | 12.4 | (5.1) | (2.8) | (3.4) | (2.8) |
| Net Income Attributable To Parent | (685.6) | (734.5) | 104.3 | (103.4) | (1.0) | (0.9) | (0.9) | (0.5) | 12.4 | (5.1) | (2.8) | (3.4) | (2.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - |
| Net Income To Common Shareholders | (685.6) | (734.5) | 104.3 | (103.4) | (1.0) | (0.9) | (0.9) | (0.5) | 12.3 | (5.1) | (2.8) | (3.5) | (2.8) |
| - |
| 0.62 |
| (4.27) |
| (1.84) |
| - |
| (3.02) |
| (1.35) |
| 40.31 |
| - |
| (1.00) |
| (1.24) |
| (1.01) |
| Shares Basic | 210.9 | - | 149.1 | 24.2 | 0.5 | - | 0.3 | 0.3 | 0.3 | - | 2.9 | 2.8 | 2.8 |
| Shares Diluted | 210.9 | - | 167.2 | 24.2 | 0.5 | - | 0.3 | 0.3 | 0.3 | - | 2.9 | 2.8 | 2.8 |
| (734.5) |
| 104.9 |
| (103.4) |
| (0.9) |
| (1.1) |
| (0.8) |
| (1.2) |
| (1.7) |
| (4.1) |
| (1.4) |
| (1.7) |
| (1.7) |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.1 | 0.9 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.1 | 0.9 |
| Other Operating Expenses | - | 1.9 | 2.8 | - | - |
| Total Operating Expenses | - | 201.0 | 8.4 | 10.4 | 15.6 |
| - |
| - |
| - |
| Other Non-Operating Income | 0.6 | 0.4 | 0.3 | (2.3) | 0.2 |
| Pre-Tax Income | (1,416.9) | (733.5) | (4.5) | (11.2) | (14.1) |
| (0.1) |
| 14.6 |
| (3.0) |
| (1.1) |
| Net Income | (1,419.2) | (734.6) | 10.1 | (14.2) | (15.2) |
| Net Income Attributable To Parent | (1,419.2) | (734.6) | 10.1 | (14.2) | (15.2) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (1,419.2) | (734.6) | 10.1 | (14.3) | (15.2) |
| 0.3 |
| 2.8 |
| 2.5 |
| Shares Diluted | 210.9 | 99.7 | 0.3 | 2.8 | 2.5 |