| (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 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 1.0 | 27.8 | 0.4 | 24.9 | 25.5 | 0.4 | 38.5 | 0.2 | 0.0 | 18.9 | 3.7 | 13.0 | 0.0 | - | - | - | - | - | - |
| Cost of Revenue | 0.3 | 21.7 | 0.1 | 21.1 | 21.0 | 0.0 | 32.1 | 0.0 | 0.1 | (6.1) | 3.3 | 16.2 | 17.4 | - | - | - | - | - | |
| Gross Profit | 0.7 | 6.2 | 0.3 | 3.8 | 4.5 | 0.3 | 6.4 | 0.1 | (0.0) | 25.0 | 0.3 | (3.1) | (17.4) | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (2.3) | 3.1 | (2.6) | 0.9 | 2.5 | (2.8) | 2.1 | (3.7) | (4.3) | 14.6 | (1.8) | (9.3) | (7.9) | (7.8) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | 0.9 | 2.5 | 3.0 | 2.9 | 0.8 | 0.4 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | - | (0.4) | 0.3 | 0.2 | 0.1 | (0.5) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.2) | 0.1 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.18) | - | 1.42 | 1.39 | 0.24 | - | (3.76) | (14.41) | (14.93) | - | (0.71) | (0.86) | (0.67) | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (2.3) | 3.2 | (2.5) | 1.0 | 2.6 | (2.6) | 2.2 | (3.6) | (4.3) | 14.6 | (1.8) | (9.2) | (7.9) | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 54.1 | 78.6 | 39.1 | 35.6 | 0.0 |
| Cost of Revenue | 43.2 | 63.9 | 32.2 | 30.8 | 94.3 |
| Gross Profit | 10.9 | 14.7 | 6.9 | 4.8 | (94.3) |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 11.8 | 10.7 | 15.5 | 9.2 | 11.6 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (0.9) | 4.0 | (8.6) | (4.4) | (9.2) |
| Non-Operating | |||||
| Interest Income | - | - | - | - | 4.1 |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | 0.2 | (0.5) | 0.0 | (0.1) |
| Net Income From Continuing Ops | (2.1) | 0.9 | (21.2) | (20.6) | (9.4) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.14 | 1.18 | (24.42) | (86.62) | (0.83) |
| EPS Diluted | 0.14 | 1.18 | (24.42) | (86.62) | (0.83) |
| Shares Basic | 14.9 | 4.4 | |||
| Supplementary Data | |||||
| EBITDA | (0.6) | 4.3 | (8.3) | (4.2) | (9.0) |
| EBIT | (0.9) | 4.0 | (8.6) | (4.4) | (9.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 3.1 | 3.0 | 2.8 | 2.9 | 2.0 | 3.1 | 4.3 | 3.8 | 4.3 | (5.3) | 2.2 | 6.1 | 6.2 | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - |
| Amortization of Intangibles | 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 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.3 | 24.7 | 2.9 | 24.0 | 23.0 | 3.1 | 36.3 | 3.8 | 4.4 | 36.5 | 2.3 | 0.7 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | (0.0) | (0.0) |
| (0.4) |
| (0.5) |
| (0.5) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (8.0) | 5.2 | 2.0 | (2.1) | (4.7) | (3.2) | (3.8) | (1.4) | (15.3) | (0.7) | (0.6) | 0.4 | (1.4) | 0.8 | 0.4 | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | (2.6) | (4.9) | 2.6 | 2.9 | 0.5 | (7.5) | (1.0) | (7.5) | (5.7) | (0.7) | (2.6) | (9.9) | (7.5) | (9.3) | 0.4 | (0.1) | (0.5) | (0.0) | (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | (2.6) | (4.5) | 2.3 | 2.7 | 0.4 | (6.9) | (1.1) | (7.5) | (5.7) | 1.3 | (11.8) | (2.6) | (7.5) | (9.0) | 0.2 | (0.2) | (0.5) | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.6) | (6.0) | 7.1 | 3.6 | 0.5 | (1.9) | (4.4) | (16.9) | (17.4) | (23.6) | (11.8) | (9.9) | (7.5) | (9.0) | 0.2 | (0.2) | (0.5) | (0.0) | (0.0) |
| Net Income Attributable To Parent | (2.6) | (6.0) | 7.1 | 3.6 | 0.5 | (1.9) | (4.4) | (16.9) | (17.4) | (23.6) | (11.8) | (9.9) | (7.5) | (9.0) | 0.2 | (0.2) | (0.5) | (0.0) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.6) | (6.0) | 7.1 | 3.6 | 0.5 | (1.9) | (4.4) | (16.9) | (17.4) | (23.6) | (11.8) | (9.9) | (7.5) | (9.0) | 0.2 | (0.2) | (0.5) | (0.0) | (0.0) |
| - |
| - |
| - |
| EPS Diluted | (0.18) | - | 1.26 | 0.75 | 0.03 | - | (3.76) | (14.41) | (14.93) | - | (0.71) | (0.86) | (0.67) | - | - | - | - | - | - |
| Shares Basic | 14.9 | - | 5.0 | 2.6 | 1.9 | - | 1.2 | 1.2 | 1.2 | - | 16.7 | 11.4 | 11.3 | - | - | - | - | - | - |
| Shares Diluted | 14.9 | - | 6.0 | 4.7 | 14.2 | - | 1.2 | 1.2 | 1.2 | - | 16.7 | 11.4 | 11.3 | - | - | - | - | - | - |
| - |
| - |
| - |
| EBIT | (2.3) | 3.1 | (2.6) | 0.9 | 2.5 | (2.8) | 2.1 | (3.7) | (4.3) | 14.6 | (1.8) | (9.3) | (7.9) | (7.8) | (0.4) | (0.5) | (0.5) | (0.0) | 0.0 |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
| Amortization of Intangibles | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 55.0 | 74.6 | 47.7 | 40.0 | 1.7 |
| - |
| 0.0 |
| (0.0) |
| Other Non-Operating Income | (1.1) | (2.9) | (13.1) | (16.2) | (0.3) |
| Pre-Tax Income | (2.0) | 1.1 | (21.7) | (20.6) | (9.5) |
| - |
| - |
| - |
| - |
| Net Income | 2.1 | 5.2 | (40.6) | (52.8) | (9.4) |
| Net Income Attributable To Parent | 2.1 | 5.2 | (40.6) | (52.8) | (9.4) |
| Less: Minority Interest | - | - | - | 0.0 | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 2.1 | 5.2 | (40.6) | (52.8) | (9.4) |
| 1.7 |
| 0.6 |
| 11.3 |
| Shares Diluted | 14.9 | 4.4 | 1.7 | 0.6 | 11.3 |