| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 1.6 | 1.7 | 3.0 | 7.8 | 10.9 | - | 5.7 | 0.0 | - |
| Cost of Revenue | 1.4 | 9.5 | 2.8 | 7.3 | 10.2 | - | 5.2 | 0.0 | - |
| Gross Profit | 0.2 | (7.9) | 0.2 | 0.5 | 0.7 | - | 0.5 | (0.0) | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (6.0) | (25.4) | (31.5) | (5.5) | (31.3) | (3.7) | (1.7) | (0.6) | (0.1) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.1 | 0.9 | 1.4 | 1.2 | 1.1 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (7.7) | (27.9) | (34.3) | (6.7) | |||||
| Per Share | |||||||||
| EPS Basic | (0.07) | - | (0.46) | (0.11) | (0.62) | - | (0.04) | (0.01) | 0.00 |
| EPS Diluted | (0.07) | - | (0.46) | (0.11) | (0.62) | ||||
| Supplementary Data | |||||||||
| EBITDA | (5.7) | (24.5) | (30.7) | (4.7) | (30.5) | - | (1.3) | (0.6) | - |
| EBIT | (6.0) | (25.4) | (31.5) | (5.5) | (31.3) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 14.0 | 23.3 | 18.1 | - |
| Cost of Revenue | 21.0 | 29.8 | 16.4 | - |
| Gross Profit | (6.9) | (6.4) | 1.8 | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 2.1 | 1.2 | - | |
| Operating Income | ||||
| Operating Income | (68.4) | (93.7) | (6.1) | (2.9) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 5.6 | 4.6 | 0.8 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | - | - | - |
| Net Income From Continuing Ops | (76.6) | (101.3) | (6.9) | (2.9) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.73) | (1.43) | (0.15) | (0.06) |
| EPS Diluted | (0.73) | (1.43) | (0.15) | (0.06) |
| Shares Basic | 104.6 | 71.0 | 47.3 | 44.7 |
| Supplementary Data | ||||
| EBITDA | (65.7) | (90.5) | (5.0) | - |
| EBIT | (68.4) | (93.7) | (6.1) | (2.9) |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1.0 | 0.0 | 0.8 | 0.3 | 0.1 | - | - | - | - |
| General & Administrative | 4.9 | 4.1 | 30.2 | 4.9 | 31.2 | 4.3 | 1.8 | 0.6 | 0.1 |
| Depreciation & Amortization | 0.4 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.5 | 0.0 | - |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 6.2 | 17.5 | 31.8 | 6.0 | 32.0 | 5.0 | 2.3 | 0.6 | 0.1 |
| 0.7 |
| 0.1 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.7) | (2.5) | (2.8) | (1.2) | (1.1) | (0.6) | (0.1) | (0.0) | (0.0) |
| Pre-Tax Income | (7.7) | (27.9) | (34.3) | (6.7) | (32.4) | (4.3) | (1.9) | (0.6) | (0.1) |
| (32.4) |
| (4.3) |
| (1.9) |
| (0.6) |
| (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (7.7) | (27.9) | (34.3) | (6.7) | (32.4) | (4.3) | (1.9) | (0.6) | (0.1) |
| Net Income Attributable To Parent | (7.7) | (27.9) | (34.3) | (6.7) | (32.4) | (4.3) | (1.9) | (0.6) | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.7) | (27.9) | (34.3) | (6.7) | (32.4) | (4.3) | (1.9) | (0.6) | (0.1) |
| - |
| (0.04) |
| (0.01) |
| 0.00 |
| Shares Basic | 104.6 | - | 74.4 | 61.8 | 51.9 | - | 48.4 | 45.9 | 44.7 |
| Shares Diluted | 104.6 | - | 74.4 | 61.8 | 51.9 | - | 48.4 | 45.9 | 44.7 |
| (3.7) |
| (1.7) |
| (0.6) |
| (0.1) |
| - |
| General & Administrative | 44.0 | 70.3 | 6.8 | 2.9 |
| Depreciation & Amortization | 2.8 | 3.2 | 1.1 | - |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 61.5 | 87.3 | 7.9 | 2.9 |
| - |
| Other Non-Operating Income | (8.2) | (7.5) | (0.7) | (0.0) |
| Pre-Tax Income | (76.6) | (101.3) | (6.9) | (2.9) |
| - |
| Net Income | (76.6) | (101.3) | (6.9) | (2.9) |
| Net Income Attributable To Parent | (76.6) | (101.3) | (6.9) | (2.9) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (76.6) | (101.3) | (6.9) | (2.9) |
| Shares Diluted | 104.6 | 71.0 | 47.3 | 44.7 |