| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | 6.0 | 2.9 | 1.9 | 2.2 | 0.3 | 0.3 | 0.9 | 0.6 | 0.2 | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (59.1) | (58.2) | (30.2) | (34.7) | (18.3) | (7.8) | (6.3) | (6.6) | (4.7) | (3.9) | (4.5) | (4.3) | (2.7) | (0.1) | |
| Non-Operating | |||||||||||||||
| Interest Income | 1.4 | 1.9 | 3.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 0.0 |
| 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 | (1.44) | (1.41) | (0.73) | (5.37) | (8.77) | (0.02) | (0.03) | 0.01 | (0.16) | (0.11) | (0.17) | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | (57.4) | (29.9) | (34.6) | (18.2) | (7.8) | (6.3) | (6.6) | (4.7) | (3.9) | (4.5) | (4.3) | (2.7) | - | - |
| EBIT | |||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.2 | 1.5 | 1.8 | 1.4 | 1.3 | 1.1 | 0.3 | 0.9 | 0.6 | 0.4 | 0.3 | 0.4 | 0.8 | 0.7 | 0.5 | 0.7 | 0.3 | - | 0.1 | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.5 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 4.7 | 3.4 | 3.9 | 3.9 | 4.6 | 4.6 | 4.6 | 4.3 | 4.2 | 2.5 | 2.2 | 1.2 | 1.9 | 1.5 | 1.1 | 1.8 | 1.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.2 | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 12.7 | 14.9 | 13.3 | 18.2 | 11.8 | 10.7 | 5.0 | 8.4 | 6.2 | 4.1 | 24.7 | 2.8 | 3.1 | 9.3 | 2.9 | 3.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (12.7) | (14.9) | (13.3) | (18.2) | (11.8) | (10.7) | (5.0) | (8.4) | (6.2) | (4.1) | (24.7) | (2.8) | (3.1) | (9.3) | (2.9) | (3.2) | (2.9) | (2.5) | (1.8) | (1.8) | (1.7) | (1.3) | (1.5) | (1.2) | (2.2) | (1.8) | (1.5) | (1.8) | (1.5) | (1.3) | (1.0) | (1.1) | (1.3) | (1.0) | (0.8) | (0.7) | (1.4) | (0.9) | (0.9) | (1.5) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.9 | 1.0 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | (0.1) | 0.5 | 0.4 | 0.4 | 0.3 | 0.2 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.2 | 0.5 | 0.5 | 0.6 | 0.7 | 0.9 | 1.1 | 0.5 | 1.1 | (0.3) | (0.2) | (0.3) | (2.1) | (0.6) | (0.2) | (0.2) | (0.2) | |||||||||||||||||||||||
| Pre-Tax Income | (12.5) | (14.4) | (12.8) | (17.6) | (11.1) | (9.7) | (3.9) | (7.9) | (5.0) | (4.4) | (24.9) | (3.1) | (5.2) | (9.9) | (3.1) | (3.4) | ||||||||||||||||||||||||
| 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 | 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 |
| Net Income From Continuing Ops | (12.5) | (14.4) | (12.8) | (17.6) | (11.1) | (9.7) | (3.9) | (7.9) | (5.0) | (4.4) | (24.9) | (3.1) | (5.2) | (9.9) | (3.1) | (3.4) | (3.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (12.5) | (14.4) | (12.8) | (17.6) | (11.1) | (9.7) | (3.9) | (7.9) | (5.0) | (4.4) | (24.9) | (3.1) | (5.2) | (9.9) | (3.1) | (3.4) | (3.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (12.5) | (14.4) | (12.8) | (17.6) | (11.1) | (9.7) | (3.9) | (7.9) | (5.0) | (4.4) | (24.9) | (3.1) | (5.2) | (9.9) | (3.1) | (3.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (12.5) | (14.4) | (12.8) | (17.6) | (11.1) | (9.7) | (3.9) | (7.9) | (5.0) | (4.4) | (24.9) | (3.1) | (5.2) | (9.9) | (3.1) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.32) | - | (0.32) | (0.44) | (0.28) | - | (0.10) | (0.20) | (0.18) | - | (3.17) | (0.80) | (1.37) | - | (1.58) | (0.01) | (0.01) | - | 0.00 | (0.01) | (0.01) | - | (0.01) | (0.01) | (0.01) | - | (0.04) | 0.12 | (0.11) | - | (0.02) | (0.02) | (0.09) | - | (0.02) | (0.02) | (0.09) | - | (0.05) | 0.03 |
| EPS Diluted | (0.32) | - | (0.32) | (0.44) | (0.28) | - | (0.10) | (0.20) | (0.18) | - | (3.17) | (0.80) | (1.37) | - | (1.58) | (0.01) | (0.01) | - | ||||||||||||||||||||||
| Shares Basic | 39.7 | - | 39.7 | 39.7 | 39.7 | - | 38.8 | 38.7 | 28.0 | - | 7.9 | 3.9 | 3.8 | - | 2.0 | 495.9 | 495.8 | - | ||||||||||||||||||||||
| Shares Diluted | 39.7 | - | 39.7 | 39.7 | 39.7 | - | 38.8 | 38.7 | 28.0 | - | 7.9 | 3.9 | 3.8 | - | 2.0 | 495.9 | 495.8 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (12.5) | - | - | - | (11.6) | - | (4.9) | - | (6.1) | - | (24.7) | - | (3.1) | - | - | - | (2.9) | - | - | - | (1.7) | - | - | - | (2.2) | - | - | - | (1.5) | - | - | - | (1.3) | - | - | - | (1.4) | - | - | - |
| EBIT | (12.7) | (14.9) | (13.3) | (18.2) | (11.8) | (10.7) | (5.0) | (8.4) | (6.2) | (4.1) | (24.7) | (2.8) | (3.1) | (9.3) | (2.9) | (3.2) | (2.9) | (2.5) | (1.8) | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 16.0 | 15.8 | 17.7 | 7.9 | 6.1 | 4.9 | 4.3 | 4.4 | 4.4 | 3.5 | 3.5 | 3.7 | 2.5 | 0.1 | 0.0 |
| Depreciation & Amortization | - | 0.7 | 0.3 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 59.1 | 58.2 | 30.2 | 34.7 | 18.3 | 7.8 | 6.3 | 6.6 | 4.7 | 3.9 | 4.5 | 4.3 | 2.7 | 0.1 | 0.0 |
| 0.0 |
| Interest Expense |
| 0.0 |
| 0.0 |
| 0.7 |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.7 |
| 1.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.8 | 2.2 | 3.6 | (2.9) | (1.2) | (0.7) | (0.3) | 7.7 | (14.5) | - | - | - | - | - | 0.0 |
| Pre-Tax Income | (57.3) | (55.9) | (26.6) | (37.6) | (19.5) | (8.5) | (6.6) | 1.1 | (19.2) | (3.1) | (3.2) | (4.8) | (2.7) | - | 0.0 |
| Net Income From Continuing Ops | (57.3) | (55.9) | (26.6) | (37.6) | (19.5) | (8.5) | (6.6) | 1.1 | (19.2) | (3.1) | (3.2) | (4.8) | (2.7) | (0.1) | 0.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (57.3) | (55.9) | (26.6) | (37.6) | (19.5) | (8.5) | (6.6) | 1.1 | (19.2) | (3.1) | (3.2) | (4.8) | (2.7) | (0.1) | 0.0 |
| Net Income Attributable To Parent | (57.3) | (55.9) | (26.6) | (37.6) | (19.5) | (8.5) | (6.6) | 1.1 | (19.2) | (3.1) | (3.2) | (4.8) | (2.7) | (0.1) | 0.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (57.3) | (55.9) | (26.6) | (37.6) | (19.5) | (8.5) | (6.6) | 1.1 | (19.2) | (4.1) | (3.5) | (4.8) | (2.7) | (0.1) | 0.0 |
| (1.44) |
| (1.41) |
| (0.73) |
| (5.37) |
| (8.77) |
| (0.02) |
| (0.03) |
| (0.05) |
| (0.16) |
| (0.11) |
| (0.17) |
| - |
| - |
| - |
| - |
| Shares Basic | 39.7 | 39.7 | 36.5 | 7.0 | 2.2 | 406.6 | 230.7 | 135.2 | 121.2 | 27.9 | 18.9 | - | - | - | - |
| Shares Diluted | 39.7 | 39.7 | 36.5 | 7.0 | 2.2 | 406.6 | 231.4 | 169.6 | 121.2 | 27.9 | 18.9 | - | - | - | - |
| (59.1) |
| (58.2) |
| (30.2) |
| (34.7) |
| (18.3) |
| (7.8) |
| (6.3) |
| (6.6) |
| (4.7) |
| (3.9) |
| (4.5) |
| (4.3) |
| (2.7) |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.5 |
| 0.9 |
| 1.1 |
| 0.9 |
| 1.2 |
| 0.8 |
| 1.4 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.1 |
| 1.0 |
| 1.1 |
| 1.2 |
| 0.9 |
| 0.7 |
| 0.7 |
| 1.3 |
| 0.6 |
| 0.8 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.5 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.3 |
| 1.5 |
| 1.2 |
| 2.2 |
| 1.8 |
| 1.5 |
| 1.8 |
| 1.5 |
| 1.3 |
| 1.0 |
| 1.1 |
| 1.3 |
| 1.0 |
| 0.8 |
| 0.7 |
| 1.4 |
| 0.9 |
| 0.9 |
| 1.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.0) |
| (0.2) |
| (0.4) |
| (0.2) |
| 0.2 |
| (0.2) |
| (0.1) |
| 6.7 |
| (3.4) |
| 17.7 |
| (13.3) |
| - |
| (1.1) |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| (2.5) |
| (1.8) |
| (2.0) |
| (2.2) |
| - |
| (1.3) |
| (1.4) |
| - |
| - |
| (4.9) |
| 15.9 |
| - |
| (6.2) |
| (2.1) |
| (2.7) |
| (8.2) |
| (0.6) |
| (0.5) |
| (0.7) |
| (1.3) |
| (1.1) |
| (0.9) |
| 0.6 |
| (2.5) |
| (1.8) |
| (2.0) |
| (2.2) |
| (1.5) |
| (1.3) |
| (1.4) |
| (2.3) |
| 4.9 |
| (4.9) |
| 15.9 |
| (14.8) |
| (6.2) |
| (2.1) |
| (2.7) |
| (8.2) |
| (0.6) |
| (0.5) |
| (0.7) |
| (1.3) |
| (1.1) |
| (0.9) |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| (1.8) |
| (2.0) |
| (2.2) |
| (1.5) |
| (1.3) |
| (1.4) |
| (2.3) |
| 4.9 |
| (4.9) |
| 15.9 |
| (14.8) |
| (6.2) |
| (2.1) |
| (2.7) |
| (8.2) |
| (0.6) |
| (0.5) |
| (0.7) |
| (1.3) |
| (1.1) |
| (0.9) |
| 0.6 |
| (3.0) |
| (2.5) |
| (1.8) |
| (2.0) |
| (2.2) |
| (1.5) |
| (1.3) |
| (1.4) |
| (2.3) |
| 4.9 |
| (4.9) |
| 15.9 |
| (14.8) |
| (6.2) |
| (2.1) |
| (2.7) |
| (8.2) |
| (0.6) |
| (0.5) |
| (0.7) |
| (1.3) |
| (1.1) |
| (0.9) |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.4) |
| (3.0) |
| (2.5) |
| (1.8) |
| (2.0) |
| (2.2) |
| (1.5) |
| (1.3) |
| (1.4) |
| (2.3) |
| 4.9 |
| (4.9) |
| 15.9 |
| (14.8) |
| (6.2) |
| (2.1) |
| (2.7) |
| (8.2) |
| (1.0) |
| (0.5) |
| (0.7) |
| (2.0) |
| (1.4) |
| (0.9) |
| 0.6 |
| 0.00 |
| (0.01) |
| (0.01) |
| - |
| (0.01) |
| (0.01) |
| (0.01) |
| - |
| (0.04) |
| 0.08 |
| (0.11) |
| - |
| (0.02) |
| (0.02) |
| (0.09) |
| - |
| (0.02) |
| (0.02) |
| (0.09) |
| - |
| (0.05) |
| 0.03 |
| 413.5 |
| 378.4 |
| 336.9 |
| - |
| 256.8 |
| 183.1 |
| 182.3 |
| - |
| 133.0 |
| 132.9 |
| 132.7 |
| - |
| 131.4 |
| 130.7 |
| 88.6 |
| - |
| 30.2 |
| 28.4 |
| 23.2 |
| - |
| 19.9 |
| 19.9 |
| 414.5 |
| 378.4 |
| 336.9 |
| - |
| 257.3 |
| 183.1 |
| 183.7 |
| - |
| 133.0 |
| 189.1 |
| 132.7 |
| - |
| 131.4 |
| 130.7 |
| 88.6 |
| - |
| 30.2 |
| 28.4 |
| 23.2 |
| - |
| 19.9 |
| 20.1 |
| (1.8) |
| (1.7) |
| (1.3) |
| (1.5) |
| (1.2) |
| (2.2) |
| (1.8) |
| (1.5) |
| (1.8) |
| (1.5) |
| (1.3) |
| (1.0) |
| (1.1) |
| (1.3) |
| (1.0) |
| (0.8) |
| (0.7) |
| (1.4) |
| (0.9) |
| (0.9) |
| (1.5) |