| (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 | 35.8 | 27.1 | 17.7 | 4.2 | 16.9 | 39.9 | 4.0 | 8.7 | 25.4 | 0.5 | 11.0 | 6.9 | 19.6 | 0.2 | 2.9 | 6.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 84.9 | 65.9 | 78.1 | 37.9 | 12.5 | 3.2 | 1.7 | 5.9 | 31.7 | 31.0 | 54.6 |
| Cost of Revenue | 55.5 | 52.2 | 55.9 | 18.2 | 7.8 | 1.8 | 0.0 | 3.9 | 14.8 | 19.4 | 35.5 |
| Gross Profit | 29.3 | 13.8 | 22.2 | 19.7 | 4.7 | 1.4 | 1.7 | 1.9 | 17.0 | 11.6 | 19.1 |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 66.0 | 64.8 | |||||||||
| Operating Income | |||||||||||
| Operating Income | (91.9) | (101.2) | (47.5) | (32.4) | (44.9) | (35.4) | (24.6) | (40.6) | (21.3) | (28.5) | (38.8) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | 0.0 | 0.2 | 0.5 | 0.3 | 0.2 | 0.1 |
| Interest Expense | - | 2.3 | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 0.2 | (1.0) | (0.4) | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (70.7) | (86.1) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.29) | (0.38) | (0.28) | 0.63 | (0.38) | 0.01 | (0.23) | (0.40) | - | - | - |
| EPS Diluted | (0.29) | (0.38) | (0.28) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (86.3) | (95.7) | (44.4) | (29.6) | (41.7) | (32.2) | (21.9) | (39.4) | (17.5) | (23.8) | (34.5) |
| EBIT | (91.9) | (101.2) | (47.5) | ||||||||
| 2.9 |
| 1.7 |
| 0.7 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.7 |
| 0.4 |
| 3.1 |
| 1.7 |
| 3.0 |
| 0.5 |
| 27.0 |
| 1.3 |
| 3.9 |
| 5.5 |
| 17.9 |
| 3.8 |
| 20.8 |
| 8.7 |
| 7.0 |
| Cost of Revenue | 21.5 | 17.6 | 12.8 | 3.7 | 18.1 | 39.3 | 1.8 | 3.7 | 11.1 | 0.0 | 5.5 | 4.4 | 8.3 | 0.0 | 1.5 | 3.4 | 2.9 | 1.1 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 2.7 | 0.9 | 2.8 | 0.0 | 10.7 | 1.2 | 3.6 | 2.7 | 11.1 | 2.1 | 14.9 | 4.3 | 4.1 |
| Gross Profit | 14.4 | 9.5 | 4.9 | 0.6 | (1.2) | 0.6 | 2.2 | 5.0 | 14.4 | 0.5 | 5.4 | 2.5 | 11.3 | 0.2 | 1.4 | 3.0 | 0.0 | 0.6 | (0.0) | 0.5 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.8 | 0.2 | 0.5 | 16.3 | 0.0 | 0.3 | 2.8 | 6.8 | 1.7 | 6.0 | 4.4 | 2.9 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 16.5 | 18.9 | 15.7 | 14.8 | 15.3 | 14.5 | 7.1 | 7.1 | 7.9 | 7.1 | 7.3 | 7.5 | 6.0 | 8.5 | 7.1 | 4.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.7 | 5.2 | |||||||||||||||||||||||
| Depreciation & Amortization | 1.4 | 1.6 | 1.3 | 1.3 | 1.3 | 1.2 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 52.8 | 49.2 | 44.4 | 30.4 | 43.1 | 68.5 | 16.0 | 17.8 | 23.4 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (16.9) | (22.1) | (26.7) | (26.2) | (26.2) | (28.6) | (11.9) | (9.0) | 2.0 | (14.4) | (6.9) | (10.7) | (0.4) | (14.4) | (13.7) | (6.7) | (10.2) | (9.9) | (8.4) | (8.3) | (8.8) | (1.0) | (9.3) | (6.5) | (7.8) | (10.1) | (8.8) | (11.5) | (10.1) | (7.8) | (10.2) | 7.1 | (10.4) | (7.7) | (5.0) | (7.7) | (8.1) | (10.5) | (9.5) | (10.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Interest Expense | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | (0.1) | (0.6) | (0.3) | (0.3) | (0.1) | (0.2) | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 6.0 | 1.2 | 9.7 | 4.4 | (1.3) | (4.8) | (0.2) | 2.6 | 1.6 | (5.5) | 17.4 | 5.8 | 114.7 | (3.5) | 4.4 | (11.4) | (4.5) | |||||||||||||||||||||||
| Pre-Tax Income | (10.9) | (20.9) | (16.9) | (21.8) | (27.5) | (33.4) | (12.1) | (6.4) | 3.6 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.1 | 0.1 | 0.0 | (1.1) | (0.4) | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (11.0) | (20.9) | (17.0) | (21.8) | (26.3) | (33.0) | (12.1) | (6.4) | 3.6 | (20.2) | 10.6 | (4.9) | 114.3 | (18.0) | (9.2) | (18.1) | (14.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (11.0) | (20.9) | (17.0) | (21.8) | (26.3) | (33.0) | (12.1) | (6.4) | 3.6 | (20.2) | 10.6 | (4.9) | 114.3 | (18.0) | (9.2) | (18.1) | (14.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (10.8) | (20.8) | (16.7) | (21.8) | (26.3) | (32.9) | (12.1) | (6.4) | 3.6 | (20.0) | 10.5 | (4.9) | 114.3 | (17.8) | (9.3) | (18.1) | ||||||||||||||||||||||||
| Less: Minority Interest | (0.1) | (0.2) | (0.3) | (0.0) | (0.0) | (0.1) | (0.0) | (0.0) | (0.0) | (0.2) | 0.1 | 0.0 | 0.0 | (0.2) | 0.1 | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (10.8) | (20.8) | (16.7) | (21.8) | (26.3) | (32.9) | (12.1) | (6.4) | 3.6 | (20.1) | 10.6 | (4.9) | 114.3 | (17.9) | (9.2) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.04) | - | (0.07) | (0.10) | (0.13) | - | (0.07) | (0.04) | 0.02 | - | 0.07 | (0.03) | 0.72 | - | (0.06) | (0.11) | (0.09) | - | (0.05) | (0.07) | (0.08) | - | (0.08) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.04) | - | (0.07) | (0.10) | (0.13) | - | (0.07) | (0.04) | 0.02 | - | 0.07 | (0.03) | 0.72 | - | (0.06) | (0.11) | (0.09) | - | ||||||||||||||||||||||
| Shares Basic | 241.6 | - | 232.7 | 219.8 | 207.7 | - | 163.9 | 163.7 | 163.4 | - | 158.6 | 158.1 | 157.9 | - | 157.6 | 157.5 | 156.6 | - | ||||||||||||||||||||||
| Shares Diluted | 241.6 | - | 232.7 | 219.8 | 207.7 | - | 163.9 | 163.7 | 164.6 | - | 159.8 | 158.1 | 159.2 | - | 157.6 | 157.5 | 156.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (15.5) | (20.5) | (25.4) | (24.9) | (24.9) | (27.4) | (11.3) | (8.4) | 2.7 | (13.6) | (6.3) | (10.0) | 0.3 | (13.6) | (12.8) | (5.8) | (9.4) | (9.0) | (7.6) | (7.6) | (8.1) | - | - | - | (7.5) | - | - | - | (9.8) | - | - | - | (10.1) | - | - | - | (7.6) | - | - | - |
| EBIT | (16.9) | (22.1) | (26.7) | (26.2) | (26.2) | (28.6) | (11.9) | (9.0) | 2.0 | (14.4) | (6.9) | (10.7) | (0.4) | (14.4) | (13.7) | (6.7) | (10.2) | (9.9) | (8.4) | |||||||||||||||||||||
| 36.6 |
| 27.9 |
| 25.5 |
| 15.3 |
| 14.4 |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | 15.3 | 14.3 | 14.3 | 14.2 | 14.9 | 15.5 |
| Depreciation & Amortization | 5.6 | 5.4 | 3.1 | 2.8 | 3.3 | 3.2 | 2.7 | 1.2 | 3.8 | 4.6 | 4.3 |
| Amortization of Intangibles | - | - | - | - | - | - | 0.0 | 0.0 | 2.5 | 3.3 | 3.3 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 176.8 | 167.1 | 125.6 | 70.3 | 57.5 | - | - | - | - | - | - |
| - |
| - |
| 0.1 |
| 1.0 |
| 1.5 |
| 1.7 |
| 2.1 |
| 2.3 |
| Income From Equity Investments | (1.2) | (1.3) | (0.2) | 0.0 | 0.0 | - | - | - | - | - | - |
| Other Non-Operating Income | 21.4 | 14.1 | (0.7) | 132.4 | (15.0) | 36.9 | (3.2) | 4.0 | (2.3) | 2.6 | 1.2 |
| Pre-Tax Income | (70.5) | (87.1) | (48.2) | 100.0 | (59.9) | 1.4 | (27.9) | (38.1) | (25.4) | (28.0) | (39.9) |
| (47.8) |
| 99.8 |
| (59.9) |
| 1.4 |
| (27.9) |
| (38.1) |
| (25.4) |
| (28.0) |
| (39.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (70.7) | (86.1) | (47.8) | 99.8 | (59.9) | 1.4 | (27.9) | (38.1) | (25.4) | (28.0) | (39.9) |
| Net Income Attributable To Parent | (70.2) | (85.6) | (47.8) | 99.9 | (59.8) | 1.4 | (27.9) | (38.1) | (25.4) | (28.0) | (39.9) |
| Less: Minority Interest | (0.6) | (0.5) | (0.1) | (0.1) | (0.1) | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.5 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (70.2) | (85.6) | (47.8) | 99.9 | (59.8) | 1.4 | (27.9) | (38.1) | (25.4) | (28.0) | (39.9) |
| 0.62 |
| (0.38) |
| 0.01 |
| (0.23) |
| (0.40) |
| - |
| - |
| - |
| Shares Basic | 241.6 | 224.7 | 172.0 | 159.1 | 157.3 | 146.9 | 121.2 | 95.7 | - | - | - |
| Shares Diluted | 241.6 | 224.7 | 172.0 | 160.2 | 157.3 | 149.7 | 121.2 | 0.0 | - | - | - |
| (32.4) |
| (44.9) |
| (35.4) |
| (24.6) |
| (40.6) |
| (21.3) |
| (28.5) |
| (38.8) |
| 5.2 |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 3.0 |
| 3.8 |
| 3.4 |
| 3.3 |
| 3.8 |
| 3.2 |
| 4.0 |
| 3.6 |
| 3.2 |
| 3.7 |
| 3.8 |
| 3.7 |
| 3.2 |
| 2.5 |
| 4.8 |
| 4.2 |
| 2.9 |
| 3.4 |
| 4.4 |
| 3.6 |
| 3.8 |
| 4.3 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 2.5 |
| 0.0 |
| 0.0 |
| 0.2 |
| 2.9 |
| 0.2 |
| 0.3 |
| 0.6 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 0.4 |
| (2.4) |
| (2.0) |
| (5.0) |
| 0.6 |
| (1.4) |
| 2.5 |
| 0.8 |
| 2.3 |
| 2.6 |
| (1.7) |
| 0.4 |
| (3.3) |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.7 |
| 3.7 |
| (1.9) |
| (1.2) |
| 1.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| (7.9) |
| (10.8) |
| (10.9) |
| (5.2) |
| (8.9) |
| (8.2) |
| (5.7) |
| (9.8) |
| (6.8) |
| (9.3) |
| (12.1) |
| (7.9) |
| (13.8) |
| 7.1 |
| (10.8) |
| (8.0) |
| (4.9) |
| (4.5) |
| (10.6) |
| (12.3) |
| (8.2) |
| (10.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| (7.9) |
| (10.8) |
| (10.9) |
| (5.2) |
| (8.9) |
| (8.2) |
| (5.7) |
| (9.8) |
| (6.8) |
| (9.3) |
| (12.1) |
| (7.9) |
| (13.8) |
| 7.1 |
| (10.8) |
| (8.0) |
| (4.9) |
| (4.5) |
| (10.6) |
| (12.3) |
| (8.2) |
| (10.4) |
| (14.7) |
| 31.1 |
| (8.0) |
| (10.8) |
| (10.9) |
| (5.1) |
| (8.9) |
| (8.2) |
| (5.7) |
| (9.7) |
| (6.9) |
| (9.3) |
| (12.1) |
| (7.8) |
| (13.9) |
| 7.1 |
| (10.8) |
| (8.2) |
| (4.8) |
| (4.5) |
| (10.5) |
| (12.5) |
| (8.1) |
| (10.4) |
| (0.0) |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.1) |
| (14.7) |
| 31.0 |
| (7.9) |
| (10.8) |
| (10.9) |
| (5.2) |
| (8.9) |
| (8.2) |
| (5.7) |
| (9.8) |
| (6.8) |
| (9.3) |
| (12.1) |
| (7.9) |
| (13.8) |
| 7.1 |
| (10.8) |
| (8.2) |
| (4.8) |
| (4.5) |
| (10.5) |
| (12.5) |
| (8.1) |
| (10.4) |
| (0.05) |
| (0.07) |
| (0.08) |
| - |
| (0.08) |
| - |
| - |
| - |
| - |
| (0.10) |
| - |
| - |
| - |
| 0.08 |
| - |
| - |
| - |
| (0.06) |
| - |
| - |
| - |
| - |
| 149.8 |
| 144.5 |
| 137.4 |
| - |
| 115.3 |
| 102.3 |
| 107.6 |
| - |
| 96.8 |
| 93.9 |
| 92.2 |
| - |
| 87.2 |
| 77.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.9 |
| - |
| - |
| - |
| 86.5 |
| - |
| - |
| - |
| 70.4 |
| - |
| - |
| - |
| - |
| (8.3) |
| (8.8) |
| (1.0) |
| (9.3) |
| (6.5) |
| (7.8) |
| (10.1) |
| (8.8) |
| (11.5) |
| (10.1) |
| (7.8) |
| (10.2) |
| 7.1 |
| (10.4) |
| (7.7) |
| (5.0) |
| (7.7) |
| (8.1) |
| (10.5) |
| (9.5) |
| (10.3) |