| (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 | 3.9 | 7.3 | 5.4 | 4.5 | 0.7 | 7.9 | 5.5 | 4.2 | 0.3 | - | 3.9 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (11.5) | (7.3) | (10.0) | (10.3) | (18.5) | (6.4) | (3.7) | (4.4) | (13.0) | - | (2.8) | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | 0.0 | 0.1 | 0.2 | 0.3 | 0.2 | 0.0 | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (14.4) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.29) | - | (0.15) | 0.30 | (0.48) | - | (0.13) | - | - | - | - | - | - |
| EPS Diluted | (0.29) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (9.1) | (5.2) | (8.7) | (8.9) | (17.2) | (4.9) | (2.6) | (4.0) | (12.4) | - | (2.2) | - | - |
| EBIT | (11.5) | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 21.1 | 17.9 | 17.8 | 12.6 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (39.1) | (46.1) | (27.4) | (11.1) |
| Non-Operating | ||||
| Interest Income | - | - | 0.7 | 0.0 |
| Interest Expense | - | 4.6 | 3.2 | 0.3 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (45.8) | (50.8) | (32.9) | (11.4) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.85) | (1.10) | (0.86) | - |
| EPS Diluted | (0.85) | (1.10) | (0.86) | - |
| Shares Basic | 47.1 | 40.0 | 11.6 | - |
| Supplementary Data | ||||
| EBITDA | (32.0) | (40.0) | (23.8) | (9.3) |
| EBIT | (39.1) | (46.1) | (27.4) | (11.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 7.7 | 11.9 | 9.8 | 8.5 | 6.7 | 9.6 | 4.8 | 0.3 | 4.2 | - | - | - | - |
| Depreciation & Amortization | 2.4 | 2.1 | 1.3 | 1.4 | 1.4 | 1.5 | 1.1 | 0.4 | 0.6 | - | 0.6 | - | - |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 15.4 | 18.7 | 15.4 | 14.8 | 22.0 | 10.7 | 9.1 | 8.5 | 16.9 | - | 6.7 | - | - |
| 1.2 |
| 0.3 |
| 2.0 |
| 1.1 |
| 1.6 |
| 0.0 |
| 1.2 |
| 0.4 |
| - |
| 0.1 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (3.0) | (2.4) | 0.7 | (2.0) | (0.9) | (1.0) | (0.9) | (0.9) | (2.8) | - | (0.1) | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (9.8) |
| (9.3) |
| (12.3) |
| (19.4) |
| (7.3) |
| (4.5) |
| (5.3) |
| (15.8) |
| (11.4) |
| 0.0 |
| 0.0 |
| 0.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (14.4) | (9.8) | (9.3) | (12.3) | (19.4) | (7.3) | (4.5) | (5.3) | (15.8) | (3.1) | (2.8) | (2.6) | (2.9) |
| Net Income Attributable To Parent | (13.8) | (8.3) | (6.4) | (11.4) | (18.1) | (6.3) | (3.9) | (4.5) | (15.6) | (2.3) | (2.8) | (2.6) | (2.9) |
| Less: Minority Interest | (0.7) | (1.5) | (2.9) | (0.9) | (1.4) | (1.0) | (0.6) | (0.7) | (0.2) | - | (0.0) | - | - |
| Less: Preferred Dividends | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (13.9) | (8.2) | (6.5) | (11.4) | (18.1) | (6.3) | (3.9) | (4.5) | (15.6) | (2.3) | (2.8) | (2.6) | (2.9) |
| - |
| (0.15) |
| 0.30 |
| (0.48) |
| - |
| (0.13) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 47.1 | - | 41.4 | - | 37.5 | - | 3.3 | - | - | - | - | - | - |
| Shares Diluted | 47.1 | - | 41.4 | 38.0 | 37.5 | - | 3.3 | - | - | - | - | - | - |
| (7.3) |
| (10.0) |
| (10.3) |
| (18.5) |
| (6.4) |
| (3.7) |
| (4.4) |
| (13.0) |
| - |
| (2.8) |
| - |
| - |
| - |
| General & Administrative | 37.9 | 37.0 | 18.8 | 12.5 |
| Depreciation & Amortization | 7.1 | 6.1 | 3.6 | 1.8 |
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 64.3 | 70.9 | 45.2 | 23.7 |
| - |
| Other Non-Operating Income | (6.7) | (4.6) | (5.6) | (0.3) |
| Pre-Tax Income | - | (50.8) | (32.8) | (11.4) |
| - |
| Net Income | (45.8) | (50.8) | (32.9) | (11.4) |
| Net Income Attributable To Parent | (39.8) | (44.1) | (30.3) | (10.5) |
| Less: Minority Interest | (6.0) | (6.7) | (2.6) | (0.9) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (39.9) | (44.1) | (30.3) | (10.5) |
| Shares Diluted | 47.1 | 40.0 | 11.6 | - |