| (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 | 8.1 | 4.9 | 2.1 | 2.1 | 2.0 | 2.0 | 1.5 | 1.4 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 |
| Cost of Revenue | 5.4 | 3.1 | 1.3 | 1.3 | 1.5 | 1.4 | 1.1 | 1.0 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 2.7 | 1.8 | 0.8 | 0.8 | 0.5 | 0.6 | 0.4 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||||
| Research & Development | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (7.3) | (9.7) | (5.0) | (7.2) | (3.3) | (12.9) | (1.5) | (1.6) | (1.1) | (1.0) | (0.4) | (0.4) | (0.6) |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.0 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Net Income From Continuing Ops | 10.3 | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.22 | - | 0.05 | (0.32) | (0.21) | - | (0.30) | (0.16) | (0.18) | - | (0.11) | (0.13) | (0.17) |
| EPS Diluted | 0.21 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (7.2) | (9.7) | (4.9) | (7.2) | (3.2) | (12.8) | (1.5) | (1.6) | (1.1) | (1.0) | (0.4) | (0.4) | (0.6) |
| EBIT | (7.3) | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 17.3 | 11.2 | 5.6 | 0.0 | 0.0 |
| Cost of Revenue | 11.2 | 7.3 | 4.0 | 0.0 | 0.0 |
| Gross Profit | 6.1 | 3.9 | 1.5 | 0.0 | 0.0 |
| Operating Expenses | |||||
| Research & Development | 0.3 | 0.2 | 0.1 | 0.0 | 0.1 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 2.0 | ||||
| Operating Income | |||||
| Operating Income | (29.1) | (25.2) | (17.0) | (2.4) | (1.2) |
| Non-Operating | |||||
| Interest Income | - | - | - | 0.0 | 0.0 |
| Interest Expense | 0.0 | 0.0 | 0.1 | 0.0 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | - | (0.0) | (0.0) | 0.0 | 0.0 |
| Net Income From Continuing Ops | (5.6) | (19.2) | (32.0) | (2.4) | (1.2) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.12) | (0.74) | (3.84) | (0.72) | (0.29) |
| EPS Diluted | (0.12) | (0.74) | (3.84) | (0.72) | (0.29) |
| Shares Basic | 46.7 | 26.0 | |||
| Supplementary Data | |||||
| EBITDA | (29.0) | (25.0) | (16.9) | (2.4) | (1.2) |
| EBIT | (29.1) | (25.2) | (17.0) | (2.4) | (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 0.6 | 0.7 | 0.4 | 0.3 | 0.2 | 0.3 | 0.3 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| General & Administrative | 7.2 | 8.7 | 4.7 | 7.2 | 3.2 | 2.5 | 1.4 | 1.3 | 1.0 | 1.0 | 0.4 | 0.4 | 0.6 |
| Depreciation & Amortization | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - |
| Other Operating Expenses | 1.9 | 1.9 | 0.6 | 0.4 | 0.3 | 0.4 | 0.2 | 0.2 | 0.1 | - | - | - | - |
| Total Operating Expenses | 9.9 | 11.5 | 5.8 | 8.0 | 3.8 | 13.4 | 1.9 | 2.0 | 1.3 | 1.0 | 0.4 | 0.4 | 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 17.5 | (0.9) | 6.6 | 0.2 | 0.0 | (14.3) | (0.7) | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 |
| Pre-Tax Income | 10.3 | - | - | - | (3.3) | - | - | - | (1.1) | - | - | - | (0.6) |
| (10.6) |
| 1.6 |
| (7.0) |
| (3.3) |
| (27.1) |
| (2.1) |
| (1.6) |
| (1.1) |
| (0.4) |
| (0.4) |
| (0.4) |
| (1.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 10.3 | (10.6) | 1.6 | (7.0) | (3.3) | (27.1) | (2.1) | (1.6) | (1.1) | (0.4) | (0.4) | (0.4) | (1.2) |
| Net Income Attributable To Parent | 10.3 | (10.6) | 1.6 | (7.0) | (3.3) | (27.1) | (2.1) | (1.6) | (1.1) | (0.4) | (0.4) | (0.4) | (1.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 10.3 | (10.6) | 1.6 | (7.0) | (3.3) | (27.1) | (2.1) | (1.6) | (1.1) | (0.4) | (0.4) | (0.4) | (1.2) |
| - |
| 0.05 |
| (0.32) |
| (0.21) |
| - |
| (0.30) |
| (0.16) |
| (0.18) |
| - |
| (0.11) |
| (0.13) |
| (0.17) |
| Shares Basic | 46.7 | - | 30.0 | 21.8 | 15.9 | - | 7.1 | 10.0 | 6.1 | - | 3.2 | 3.4 | 3.4 |
| Shares Diluted | 48.1 | - | 30.6 | 21.8 | 15.9 | - | 7.1 | 10.0 | 6.1 | - | 3.2 | 3.4 | 3.4 |
| (9.7) |
| (5.0) |
| (7.2) |
| (3.3) |
| (12.9) |
| (1.5) |
| (1.6) |
| (1.1) |
| (1.0) |
| (0.4) |
| (0.4) |
| (0.6) |
| 1.6 |
| 1.1 |
| 0.0 |
| - |
| General & Administrative | 27.9 | 23.9 | 6.3 | 2.4 | 1.1 |
| Depreciation & Amortization | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.2 | 0.1 | 0.1 | - | - |
| Other Operating Expenses | 4.9 | 3.2 | 1.0 | 0.0 | - |
| Total Operating Expenses | 35.2 | 29.1 | 18.5 | 2.4 | 1.2 |
| - |
| - |
| - |
| Other Non-Operating Income | 23.5 | 5.9 | (15.0) | 0.0 | 0.0 |
| Pre-Tax Income | - | (19.2) | (32.0) | (2.4) | (1.2) |
| - |
| - |
| - |
| - |
| Net Income | (5.6) | (19.2) | (32.0) | (2.4) | (1.2) |
| Net Income Attributable To Parent | (5.6) | (19.2) | (32.0) | (2.4) | (1.2) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (5.6) | (19.2) | (32.0) | (2.4) | (1.2) |
| 8.3 |
| 3.3 |
| 4.1 |
| Shares Diluted | 48.1 | 26.0 | 8.3 | 3.3 | 4.1 |