| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 67.4 | 58.6 | 67.4 | 81.8 | 66.2 | 55.9 | 58.3 | 66.6 | 61.2 | 69.3 | 55.1 | 51.6 | 58.0 | 61.0 | 77.1 | 78.8 | 65.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 5.9 | (7.0) | 0.1 | 18.7 | 5.4 | 2.1 | 9.0 | 16.8 | 13.1 | 19.9 | 15.9 | 12.7 | (13.7) | 38.2 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (9.5) | 0.4 | (0.3) | 9.9 | (0.2) | (1.5) | 6.2 | 3.7 | (0.7) | 15.6 | (0.8) | 6.8 | 40.4 | 0.0 | 0.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (1.05) | - | (0.03) | 0.62 | 0.08 | - | 0.56 | 0.36 | (0.07) | - | (0.05) | 0.29 | (1.67) | - | 0.19 | 0.04 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 275.2 | 274.0 | 242.0 | 233.9 | 281.9 | 167.8 | 97.2 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 17.7 | 17.1 | 41.0 | 34.9 | 153.9 | 53.9 | (33.8) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 9.9 | 10.2 | 10.0 | 5.3 | 4.2 | 3.2 | 4.7 |
| Tax & Net | |||||||
| Income Tax Expense | 0.5 | 9.8 | 7.7 | 61.9 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (19.7) | 25.3 | 21.1 | (19.7) | 118.9 | 18.1 | |
| Per Share | |||||||
| EPS Basic | (0.49) | 0.67 | 0.70 | (0.73) | 0.26 | 0.04 | (0.02) |
| EPS Diluted | (0.49) | 0.64 | 0.64 | (0.73) | 0.26 | 0.04 | (0.02) |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | 17.7 | 17.1 | 41.0 | 34.9 | 153.9 | 53.9 | (33.8) |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 8.6 | 6.1 | 5.7 | 0.3 | 12.1 | 8.2 | 5.2 | 4.7 | 5.4 | 4.8 | 3.8 | 4.5 | 10.9 | 7.6 | 5.7 | 3.6 | 2.9 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 61.5 | 65.6 | 67.3 | 63.1 | 60.8 | 53.8 | 49.3 | 49.8 | 48.1 | 49.4 | 39.1 | 38.9 | 71.6 | 22.8 | 21.2 | 49.4 | 34.6 |
| 55.9 |
| 29.4 |
| 30.4 |
| - |
| Interest Expense | 2.6 | 2.4 | 2.4 | 2.5 | 2.9 | 2.5 | 2.7 | 2.6 | 2.2 | 1.8 | 1.2 | 1.1 | 1.2 | 1.2 | 1.3 | 1.0 | 0.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (57.7) | 6.7 | (1.7) | 15.9 | (2.9) | (8.7) | 14.7 | (2.2) | (16.0) | 15.6 | (18.2) | 3.7 | 6.2 | (14.6) | 29.8 | (12.6) | (37.5) |
| Pre-Tax Income | (51.7) | (0.4) | (1.6) | 34.5 | 2.5 | (6.6) | 23.7 | 14.6 | (2.9) | 35.5 | (2.3) | 16.4 | (7.4) | 23.6 | 85.7 | 16.8 | (7.2) |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | (42.3) | (0.7) | (1.3) | 24.7 | 2.7 | (5.1) | 17.4 | 10.9 | (2.2) | 19.9 | (1.5) | 9.6 | (47.8) | 23.6 | 85.7 | 16.8 | (7.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (42.3) | (0.7) | (1.3) | 24.7 | 2.7 | (5.1) | 17.4 | 10.9 | (2.2) | 19.9 | (1.5) | 9.6 | (47.8) | 23.6 | 85.7 | 16.8 | (7.2) |
| Net Income Attributable To Parent | (42.3) | (0.7) | (1.3) | 24.7 | 2.7 | (5.1) | 17.4 | 10.9 | (2.2) | 19.9 | (1.5) | 9.6 | (47.8) | 23.6 | 85.7 | 16.8 | (7.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (42.3) | (0.4) | (1.3) | 24.3 | 2.7 | (4.5) | 16.8 | 10.9 | (2.2) | 20.8 | (1.5) | 8.7 | (49.6) | 23.2 | 83.6 | 16.3 | (7.2) |
| (0.02) |
| EPS Diluted | (1.05) | - | (0.03) | 0.60 | 0.08 | - | 0.53 | 0.33 | (0.07) | - | (0.05) | 0.29 | (1.67) | - | 0.19 | 0.04 | (0.02) |
| Shares Basic | 40.1 | - | 39.1 | 39.1 | 33.1 | - | 30.1 | 30.0 | 29.9 | - | 29.7 | 29.7 | 29.7 | - | 438.6 | 438.6 | 438.6 |
| Shares Diluted | 40.1 | - | 39.1 | 41.0 | 35.1 | - | 33.0 | 33.0 | 29.9 | - | 29.7 | 33.1 | 29.7 | - | 438.6 | 438.6 | 438.6 |
| EBIT | 5.9 | (7.0) | 0.1 | 18.7 | 5.4 | 2.1 | 9.0 | 16.8 | 13.1 | 19.9 | 15.9 | 12.7 | (13.7) | 38.2 | 55.9 | 29.4 | 30.4 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 20.8 | 24.3 | 23.5 | 23.9 | 19.8 | 10.6 | 9.2 |
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 257.6 | 256.9 | 201.0 | 199.1 | 128.0 | 113.9 | 131.1 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (36.8) | 17.9 | (12.2) | 7.3 | (35.0) | (35.8) | 25.0 |
| Pre-Tax Income | (19.1) | 35.1 | 28.7 | 42.2 | 118.9 | 18.1 | - |
| (8.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (19.7) | 25.3 | 21.1 | (19.7) | 118.9 | 18.1 | (8.9) |
| Net Income Attributable To Parent | (19.7) | 25.3 | 21.1 | (19.7) | 118.9 | 18.1 | (8.9) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (19.7) | 25.3 | 21.1 | (21.6) | 115.9 | 17.7 | (8.9) |
| Shares Basic | 40.1 | 37.6 | 30.0 | 29.6 | 438.6 | 438.6 | 450.0 |
| Shares Diluted | 40.1 | 39.6 | 32.9 | 29.6 | 438.6 | 438.6 | 438.6 |