| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | - | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (156.0) | (140.1) | (81.3) | (72.4) | (174.1) | (149.6) | (56.6) | - |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | 0.1 | - |
| Interest Expense | - | - | 0.4 | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | 0.1 | 0.0 | 0.0 | 0.1 | - | - | - |
| Net Income From Continuing Ops | (319.9) | (319.8) | (81.9) | (73.8) | (171.0) | |||
| Per Share | ||||||||
| EPS Basic | (0.75) | 0.83 | 0.25 | 0.26 | 0.71 | 0.69 | 0.32 | - |
| EPS Diluted | (0.75) | 0.83 | 0.25 | 0.26 | 0.71 | 0.69 | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | (156.0) | (140.1) | (81.3) | (72.4) | (174.1) | (149.6) | (56.6) | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 20.7 | 34.1 | 45.7 | 11.5 | 8.5 | 8.0 | 8.1 | 7.9 | 6.6 | 6.6 | 4.6 | 5.1 | 6.2 | 7.0 | 5.9 | 8.1 | 8.5 | ||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (34.0) | (44.7) | (55.4) | (22.0) | (18.0) | (16.3) | (20.0) | (20.3) | (24.7) | (33.3) | (12.5) | (13.2) | (13.4) | (111.3) | (28.6) | (18.3) | (15.9) | (28.3) | (37.2) | (28.7) | (55.5) | - | (6.7) | (0.3) | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | - |
| Interest Expense | - | - | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | (0.5) | 0.1 | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | - | - | - | - | - | - | - | |||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pre-Tax Income | (20.6) | - | (184.4) | - | (20.6) | - | (20.5) | - | - | - | - | - | - | - | - | - | - | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 0.0 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (20.6) | (40.4) | (184.5) | (74.3) | (20.6) | (16.1) | (20.5) | (20.2) | (25.2) | (33.5) | (12.5) | (14.1) | (13.7) | (109.6) | (27.9) | (12.4) | (21.1) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (20.6) | (40.4) | (184.5) | (74.3) | (20.6) | (16.1) | (20.5) | (20.2) | (25.2) | (33.5) | (12.5) | (14.1) | (13.7) | (109.6) | (27.9) | (12.4) | (21.1) | ||||||||
| Net Income Attributable To Parent | (20.6) | (40.4) | (184.5) | (74.3) | (20.6) | (16.1) | (20.5) | (20.2) | (25.2) | (33.5) | (12.5) | (14.1) | (13.7) | (109.6) | (27.9) | (12.4) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (20.6) | (40.4) | (184.5) | (74.3) | (20.6) | (16.1) | (20.5) | (20.2) | (25.2) | (33.5) | (12.5) | (14.1) | (13.7) | (109.6) | (27.9) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.05 | - | 0.46 | 0.20 | 0.06 | - | 0.06 | 0.06 | 0.08 | - | 0.04 | 0.05 | 0.05 | - | 0.12 | 0.05 | 0.09 | - | 0.18 | - | 0.29 | - | - | - | - |
| EPS Diluted | 0.05 | - | 0.46 | 0.20 | 0.06 | - | 0.06 | 0.06 | 0.08 | - | 0.04 | 0.05 | 0.05 | - | 0.12 | 0.05 | 0.09 | - | |||||||
| Shares Basic | 425.8 | - | 405.5 | 366.6 | 345.3 | - | 323.7 | 320.9 | 311.5 | - | 294.6 | 281.3 | 272.0 | - | 239.7 | 227.1 | 226.1 | - | |||||||
| Shares Diluted | 425.8 | - | 405.5 | 366.6 | 345.3 | - | 323.7 | 320.9 | 311.5 | - | 294.6 | 281.3 | 272.0 | - | 239.7 | 227.1 | 226.1 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (34.0) | (44.7) | (55.4) | (22.0) | (18.0) | (16.3) | (20.0) | (20.3) | (24.7) | (33.3) | (12.5) | (13.2) | (13.4) | (111.3) | (28.6) | (18.3) | (15.9) | (28.3) | (37.2) | ||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 112.0 | 99.8 | 30.6 | 22.5 | 29.5 | 56.6 | 7.7 | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| - |
| - |
| Income From Equity Investments | - | - | (0.2) | (0.6) | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | (319.7) | (81.9) | (73.7) | (170.9) | (141.3) | - | - |
| (141.3) |
| (56.6) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (319.9) | (319.8) | (81.9) | (73.8) | (171.0) | (141.3) | (56.6) | (0.0) |
| Net Income Attributable To Parent | (319.9) | (319.8) | (81.9) | (73.8) | (171.0) | (141.3) | (56.6) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (319.9) | (319.8) | (81.9) | (73.8) | (171.0) | (141.3) | (56.6) | (0.0) |
| 0.32 |
| - |
| Shares Basic | 425.8 | 384.5 | 321.9 | 288.6 | 239.9 | 204.9 | 178.6 | - |
| Shares Diluted | 425.8 | 384.5 | 321.9 | 288.6 | 239.9 | 204.9 | 178.6 | - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 13.3 |
| 10.4 |
| 17.4 |
| 5.2 |
| 2.2 |
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.8) |
| (36.7) |
| (29.1) |
| (55.7) |
| (49.8) |
| (6.8) |
| 0.0 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.8) |
| (36.7) |
| (29.1) |
| (55.7) |
| (49.8) |
| (6.8) |
| 0.0 |
| (0.1) |
| (21.1) |
| (31.8) |
| (36.7) |
| (17.2) |
| (55.7) |
| (49.8) |
| (6.8) |
| 0.0 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.4) |
| (21.1) |
| (31.8) |
| (36.7) |
| (17.2) |
| (55.7) |
| (49.8) |
| (6.8) |
| 0.0 |
| (0.1) |
| 0.18 |
| - |
| 0.29 |
| - |
| - |
| - |
| - |
| 205.2 |
| - |
| 192.4 |
| - |
| - |
| - |
| - |
| 205.2 |
| - |
| 192.4 |
| - |
| - |
| - |
| - |
| (28.7) |
| (55.5) |
| - |
| (6.7) |
| (0.3) |
| - |