| (in millions of USD, except per-share data) | Q1 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 197.1 | - | 192.0 | - | 233.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (15.1) | (1.6) | 6.0 | (107.5) | 2.1 | (1.4) | 1.3 | 0.4 | 0.3 | 1.4 | (1.0) | 0.2 | (1.2) | (0.5) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.4 | 0.0 | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | (1.4) | 0.5 | 2.0 | 4.6 | 4.4 | 0.5 | 0.5 | (0.9) | 1.0 | 0.4 | 0.1 | - | 0.1 | 0.0 | - | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (2.28) | (0.19) | (0.14) | - | (0.09) | (0.16) | (0.07) | - | (0.13) | (0.03) | (0.11) | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | (0.2) | (1.0) | 16.5 | (70.9) | 14.2 | (0.6) | 2.1 | 0.7 | 1.1 | 2.4 | (0.1) | - | - | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | - | 872.7 | - | - | - |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | 0.3 | 0.9 | 1.1 | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (118.2) | (105.4) | 1.1 | (2.0) | (2.7) |
| Non-Operating | |||||
| Interest Income | - | - | - | 1.2 | 0.0 |
| Interest Expense | - | - | - | 1.1 | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 5.8 | 10.0 | 0.6 | 2.6 | - |
| Net Income From Continuing Ops | (35.0) | (6.5) | (5.6) | (7.9) | (1.7) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (3.46) | 0.41 | 0.49 | (0.36) | - |
| EPS Diluted | (3.46) | 0.41 | 0.49 | (0.36) | - |
| Shares Basic | 11.8 | 30.2 | |||
| Supplementary Data | |||||
| EBITDA | (55.6) | (55.1) | 4.1 | 2.4 | - |
| EBIT | (118.2) | (105.4) | 1.1 | (2.0) | (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | 0.8 | 0.4 | 0.5 | 0.7 | 1.1 | 0.4 | 0.4 | 0.9 | 1.1 | 0.3 | 0.1 |
| Depreciation & Amortization | 14.8 | 0.6 | 10.5 | 36.6 | 12.1 | 0.8 | 0.8 | 0.3 | 0.7 | 0.9 | 0.9 | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 9.5 | 0.1 | 6.8 | 26.0 | 7.9 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.4) |
| (1.0) |
| (1.2) |
| (0.4) |
| (0.1) |
| 0.0 |
| 0.0 |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | 0.2 | 0.0 | 0.6 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.6 | 0.4 | 0.0 | - | 0.0 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (28.2) | (2.9) | 41.7 | (177.8) | (24.0) | (3.0) | (0.4) | (2.2) | (0.2) | (0.2) | (2.4) | - | - | - | - | - | - | - | (1.8) |
| - |
| - |
| - |
| - |
| Net Income From Continuing Ops | (26.8) | (3.4) | (3.9) | (0.9) | (1.2) | (3.6) | (0.9) | (1.3) | (1.2) | (0.6) | (2.5) | (11.5) | (0.8) | 1.0 | 3.4 | (0.1) | (1.1) | (0.4) | (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (26.8) | (65.1) | 39.6 | (132.3) | (28.3) | (28.8) | (25.7) | (5.1) | (2.9) | (0.6) | (2.5) | (11.5) | (0.8) | 1.0 | 3.4 | 0.7 | (1.1) | 0.4 | (1.8) |
| Net Income Attributable To Parent | (26.8) | (65.1) | 39.6 | (132.3) | (28.3) | (28.8) | (25.7) | (5.1) | (2.9) | (0.6) | (2.5) | (11.5) | (0.8) | 1.0 | 3.4 | 0.7 | (1.1) | 0.4 | (1.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (26.8) | (6.9) | (4.4) | (2.7) | (2.8) | (4.7) | (2.2) | (5.1) | (2.9) | (0.6) | (2.5) | (11.5) | (0.8) | 1.0 | 3.4 | 0.7 | (1.1) | 0.4 | (1.8) |
| - |
| - |
| - |
| EPS Diluted | (2.28) | (0.19) | (0.14) | - | (0.09) | (0.16) | (0.07) | - | (0.13) | (0.03) | (0.11) | - | - | - | - | - | - | - | - |
| Shares Basic | 11.8 | 35.9 | 30.9 | - | 30.2 | 30.2 | 30.2 | - | 21.8 | 21.8 | 21.8 | - | - | - | - | - | - | - | - |
| Shares Diluted | 11.8 | 35.9 | 30.9 | - | 30.2 | 30.2 | 30.2 | - | 21.8 | 21.8 | 21.8 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| EBIT | (15.1) | (1.6) | 6.0 | (107.5) | 2.1 | (1.4) | 1.3 | 0.4 | 0.3 | 1.4 | (1.0) | 0.2 | (1.2) | (0.5) | (0.4) | (1.0) | (1.2) | (0.4) | (0.1) |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | 2.6 | 2.4 |
| Depreciation & Amortization | 62.6 | 50.3 | 2.9 | 4.4 | - |
| Amortization of Intangibles | 42.4 | 34.3 | 0.4 | 0.6 | - |
| Other Operating Expenses | - | - | - | - | 0.4 |
| Total Operating Expenses | - | - | - | - | - |
| - |
| - |
| - |
| Other Non-Operating Income | - | 0.5 | 0.9 | 0.8 | - |
| Pre-Tax Income | (167.3) | (205.1) | (5.0) | (5.4) | - |
| - |
| - |
| - |
| - |
| Net Income | (184.5) | (215.2) | (11.0) | (7.9) | (1.7) |
| Net Income Attributable To Parent | (184.5) | (215.2) | (11.0) | (7.9) | (1.7) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (40.7) | (12.4) | (11.0) | (7.9) | (1.7) |
| 22.5 |
| 21.8 |
| - |
| Shares Diluted | 11.8 | 30.2 | 22.5 | 21.8 | - |