| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 72.8 | 91.0 | 64.5 | 66.1 | 78.4 | - | 5.5 | 4.5 | 10.0 | - | 25.6 | 16.7 | - | - | 12.3 | - | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 294.4 | 300.0 | 108.7 | 87.6 | 66.5 | - |
| Cost of Revenue | 147.9 | 170.8 | 69.2 | 69.8 | 46.6 | - |
| Gross Profit | 146.5 | 129.2 | 39.5 | 17.8 | 19.8 | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (42.4) | (26.9) | (68.5) | (52.4) | (21.2) | (3.8) |
| Non-Operating | ||||||
| Interest Income | - | 0.0 | 0.0 | 0.0 | 4.8 | 0.1 |
| Interest Expense | 19.2 | 25.1 | 16.2 | 14.0 | 5.0 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | 1.6 | - | (0.0) | 0.0 | - |
| Net Income From Continuing Ops | (43.8) | (44.3) | (54.4) | (96.2) | (28.0) | 5.1 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.36) | (0.52) | (0.85) | (4.94) | (1.31) | - |
| EPS Diluted | (0.27) | (0.52) | (1.22) | (4.94) | (1.31) | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | (23.9) | (66.5) | (51.4) | (20.5) | - |
| EBIT | (42.4) | (26.9) | (68.5) | (52.4) | (21.2) | (3.8) |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 28.1 | 45.0 | 32.4 | 42.3 | 51.0 | - | 8.7 | 5.4 | 7.8 | - | 19.6 | 13.8 | - | - | 8.3 | - | - | - | - | - | - |
| Gross Profit | 44.7 | 46.0 | 32.1 | 23.8 | 27.4 | - | (3.2) | (0.9) | 2.3 | - | 6.0 | 2.9 | - | - | 4.0 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | - | |||||
| Selling & Marketing | - | - | - | 7.2 | 8.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | 30.3 | 39.1 | 19.7 | 16.5 | 14.9 | - | 18.5 | 6.2 | 5.1 | - | 7.7 | 8.9 | - | - | 2.0 | - | - | ||||
| Depreciation & Amortization | 3.6 | - | 0.6 | - | 1.6 | - | - | - | 0.4 | - | - | 0.2 | - | - | - | - | |||||
| Amortization of Intangibles | 2.9 | 4.1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | - | - | ||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | (0.1) | - | - | 0.1 | - | - | 0.0 | - | - | ||||
| Total Operating Expenses | 63.9 | 58.7 | 33.7 | 32.7 | 31.1 | - | 26.8 | 8.6 | 9.8 | - | 18.8 | 15.3 | - | - | 7.2 | - | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | (19.2) | (12.7) | (1.6) | (8.9) | (3.7) | - | (30.0) | (9.5) | (7.5) | (36.4) | (12.8) | (12.4) | (1.6) | (15.9) | (3.2) | (0.8) | (1.2) | (2.8) | (0.4) | (0.4) | (0.2) |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | 0.0 | - | 0.1 | 2.3 | 0.0 | (2.8) | 0.0 | 0.0 | 2.8 | 4.2 | 0.0 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 0.1 | 9.0 | 3.7 | 6.4 | 6.0 | - | 0.1 | 2.3 | 3.6 | - | 3.4 | 3.6 | - | - | 0.9 | - | - | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | 23.8 | 5.1 | (11.0) | (18.4) | 8.5 | - | (48.0) | (4.4) | (2.0) | (50.5) | 6.0 | (3.3) | 1.8 | (15.4) | 3.2 | 2.9 | 2.5 | ||||
| Pre-Tax Income | 4.6 | (7.6) | (12.6) | (27.3) | 4.8 | - | (78.0) | (13.9) | (9.6) | - | (6.8) | (15.7) | - | - | (4.1) | - | - | ||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | (0.6) | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 5.3 | (9.1) | (12.6) | (27.3) | 4.8 | - | (78.0) | (13.9) | (9.6) | (86.9) | (6.8) | (15.7) | 0.2 | (27.2) | (4.1) | 2.0 | 1.3 | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | (2.0) | - | - | (4.7) | (7.8) | - | - | - | - | - | ||||
| Net Income | 5.3 | (9.1) | (13.7) | (27.3) | 4.8 | - | (78.0) | (15.9) | (9.6) | (255.6) | (11.5) | (23.5) | 0.2 | (36.9) | 4.1 | 2.0 | 1.3 | ||||
| Net Income Attributable To Parent | 5.3 | (9.1) | (13.7) | (27.3) | 4.8 | - | (78.0) | (15.9) | (9.6) | (255.6) | (11.5) | (23.5) | 0.2 | (28.7) | (4.1) | 2.0 | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | 5.3 | (9.1) | (13.7) | (27.3) | 4.8 | - | (78.0) | (15.9) | (9.6) | (255.6) | (11.5) | (23.5) | 0.2 | (28.7) | (4.1) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | 0.04 | - | (0.15) | (0.34) | 0.06 | - | (1.03) | (0.26) | (0.20) | - | (0.41) | (0.93) | - | - | (0.31) | - | - | - | - | - | - |
| EPS Diluted | 0.00 | - | (0.15) | (0.34) | 0.02 | - | (1.03) | (0.26) | (0.20) | - | (0.41) | (0.93) | - | - | (0.31) | - | - | - | |||
| Shares Basic | 124.3 | - | 84.6 | 81.2 | 80.2 | - | 75.3 | 61.1 | 49.1 | - | 27.7 | 25.2 | - | - | 13.4 | - | - | - | |||
| Shares Diluted | 163.8 | - | 84.6 | 81.2 | 112.3 | - | 75.3 | 61.1 | 49.1 | - | 27.7 | 25.2 | - | - | 13.4 | - | - | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | (15.6) | - | (1.0) | - | (2.1) | - | - | - | (7.2) | - | - | (12.2) | - | - | - | - | - | - | - | - | - |
| EBIT | (19.2) | (12.7) | (1.6) | (8.9) | (3.7) | - | (30.0) | (9.5) | (7.5) | (36.4) | (12.8) | (12.4) | (1.6) | (15.9) | (3.2) | (0.8) | (1.2) | (2.8) | (0.4) | ||
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 105.5 | 90.1 | 76.6 | 32.1 | 13.6 | - |
| Depreciation & Amortization | - | 3.0 | 2.0 | 0.9 | 0.6 | - |
| Amortization of Intangibles | 8.4 | 6.2 | 0.7 | - | - | - |
| Other Operating Expenses | - | - | - | (3.0) | 0.1 | - |
| Total Operating Expenses | 188.9 | 156.1 | 108.0 | 70.1 | 41.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (0.4) | (15.7) | 14.1 | (43.9) | (6.8) | 8.9 |
| Pre-Tax Income | (42.8) | (42.7) | (54.4) | (96.2) | (28.0) | - |
| - |
| - |
| (2.0) |
| (25.9) |
| (1.5) |
| - |
| Net Income | (44.9) | (45.4) | (56.5) | (269.6) | (29.5) | 5.1 |
| Net Income Attributable To Parent | (44.9) | (45.4) | (56.5) | (269.6) | (29.5) | 5.1 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (44.9) | (45.4) | (56.5) | (269.6) | (29.5) | 5.1 |
| 124.3 |
| 87.1 |
| 66.7 |
| 24.7 |
| 22.5 |
| - |
| Shares Diluted | 163.8 | 87.1 | 75.8 | 24.7 | 22.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 6.1 |
| (2.3) |
| 3.6 |
| - |
| - |
| - |
| - |
| (1.7) |
| 5.8 |
| (2.3) |
| 3.4 |
| - |
| - |
| - |
| - |
| (1.7) |
| 5.8 |
| (2.3) |
| 3.4 |
| 1.3 |
| (1.2) |
| 5.8 |
| (2.8) |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.3 |
| (1.2) |
| 5.8 |
| (2.8) |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.2) |