| (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 | Q3 FY 22 | Q2 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 20.9 | 23.1 | 16.4 | 18.8 | 23.0 | 16.9 | 18.5 | 17.4 | 18.1 | 16.8 | 14.5 | 19.3 | 19.0 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | 19.9 | 18.2 | 26.8 | 30.1 | 28.9 | 27.1 | 32.5 | 24.3 | 25.7 | 30.3 | 27.1 | 31.3 | 38.4 | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (25.2) | (17.9) | (31.0) | (44.1) | (28.5) | (32.4) | (35.6) | (29.0) | (33.6) | (40.0) | (36.1) | (39.6) | (50.2) | - | |
| Non-Operating | |||||||||||||||
| Interest Income | 2.0 | 2.4 | 2.5 | 1.9 | 2.1 | 2.6 | 3.4 | 3.3 | 2.9 | 3.3 | 2.7 | 2.4 | 2.2 | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 0.0 | (0.4) | 0.0 | 1.3 | 0.2 | (0.3) | 0.1 | 0.2 | 0.2 | 43.2 | (0.1) | (4.5) | 0.5 | - | - |
| Per Share | |||||||||||||||
| EPS Basic | (0.21) | - | (0.30) | (0.50) | (0.36) | - | (0.42) | (0.38) | (0.56) | - | (0.57) | (0.60) | (0.73) | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | (17.9) | (31.0) | (43.8) | (28.1) | (32.1) | (35.2) | (28.7) | (33.3) | (39.6) | (35.8) | (39.4) | (49.9) | - | - |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 79.2 | 81.4 | 70.8 | 69.6 | 209.9 |
| Cost of Revenue | - | 5.8 | |||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 12.7 | 12.0 | 10.7 | 10.1 | 10.6 | 11.3 | 10.7 | 10.7 | 11.4 | 13.9 | 13.7 | 14.5 | 15.4 | - | - |
| General & Administrative | 9.9 | 9.5 | 8.3 | 8.8 | 10.0 | 9.6 | 10.0 | 10.2 | 12.0 | 11.3 | 9.6 | 12.0 | 15.5 | - | - |
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 46.1 | 41.0 | 47.4 | 63.0 | 51.5 | 49.3 | 54.0 | 46.5 | 51.7 | 56.8 | 50.6 | 58.9 | 69.2 | - | - |
| - |
| Interest Expense |
| 12.3 |
| 13.0 |
| 13.4 |
| 13.0 |
| 12.2 |
| 11.9 |
| 13.1 |
| 12.7 |
| 12.5 |
| 12.9 |
| 12.8 |
| 10.3 |
| 10.3 |
| - |
| - |
| Income From Equity Investments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | (0.6) | (0.7) | (2.0) | (1.4) | (0.8) | (1.4) | - | - |
| Other Non-Operating Income | (7.7) | 11.1 | (10.0) | (11.2) | (10.0) | 1.4 | (8.1) | (6.7) | (12.1) | 0.1 | (9.3) | (13.0) | (7.3) | (37.1) | 12.9 |
| Pre-Tax Income | (33.0) | (6.8) | (41.0) | (55.4) | (38.4) | (31.0) | (43.6) | (35.7) | (45.8) | (39.9) | (45.4) | (52.7) | (57.5) | - | - |
| Net Income From Continuing Ops | (33.0) | (6.4) | (41.0) | (56.6) | (38.6) | (30.7) | (44.0) | (36.5) | (46.6) | (85.0) | (46.7) | (48.9) | (59.4) | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (33.0) | (6.4) | (41.0) | (56.6) | (38.6) | (30.7) | (44.0) | (36.5) | (46.6) | (85.0) | (46.7) | (48.9) | (59.4) | - | - |
| Net Income Attributable To Parent | (33.0) | (6.4) | (41.0) | (56.6) | (38.6) | (30.7) | (44.0) | (36.5) | (46.6) | (85.0) | (46.7) | (48.9) | (59.4) | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (33.0) | (6.4) | (41.0) | (56.6) | (38.6) | (30.7) | (44.0) | (36.5) | (46.6) | (85.0) | (46.7) | (48.9) | (59.4) | - | - |
| (0.21) |
| - |
| (0.30) |
| (0.50) |
| (0.36) |
| - |
| (0.42) |
| (0.38) |
| (0.56) |
| - |
| (0.57) |
| (0.60) |
| (0.73) |
| - |
| - |
| Shares Basic | 154.1 | - | 136.4 | 113.7 | 107.2 | - | 104.8 | 95.7 | 82.6 | - | 82.3 | 81.5 | 80.8 | - | - |
| Shares Diluted | 154.1 | - | 136.4 | 113.7 | 107.2 | - | 104.8 | 95.7 | 82.6 | - | 82.3 | 81.5 | 80.8 | - | - |
| (25.2) |
| (17.9) |
| (31.0) |
| (44.1) |
| (28.5) |
| (32.4) |
| (35.6) |
| (29.0) |
| (33.6) |
| (40.0) |
| (36.1) |
| (39.6) |
| (50.2) |
| - |
| - |
| 5.9 |
| 2.5 |
| 3.3 |
| Gross Profit | - | 75.6 | 64.9 | 67.0 | 206.6 |
| Operating Expenses | |||||
| Research & Development | 95.0 | 104.0 | 109.6 | 127.1 | 186.5 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 45.5 | 43.4 | 44.0 | 57.5 | 69.1 |
| General & Administrative | 36.5 | 36.6 | 41.9 | 48.4 | 74.4 |
| Depreciation & Amortization | - | 0.7 | 1.3 | 1.2 | 1.1 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 197.5 | 202.9 | 201.5 | 235.5 | 333.3 |
| Operating Income | |||||
| Operating Income | (118.3) | (121.5) | (130.7) | (166.0) | (123.3) |
| Non-Operating | |||||
| Interest Income | 8.8 | 8.8 | 12.3 | 10.5 | 2.6 |
| Interest Expense | 51.8 | 51.6 | 50.2 | 46.3 | 36.7 |
| Income From Equity Investments | - | 0.0 | (1.5) | (5.5) | (10.1) |
| Other Non-Operating Income | (17.9) | (20.1) | (25.5) | (29.4) | (23.5) |
| Pre-Tax Income | (136.1) | (141.6) | (156.1) | (195.4) | (146.8) |
| Tax & Net | |||||
| Income Tax Expense | 0.9 | 1.0 | 0.2 | 39.1 | 0.2 |
| Net Income From Continuing Ops | (137.0) | (142.6) | (157.8) | (240.1) | (157.1) |
| Net Income From Discontinued Ops | - | - | - | - | - |
| Net Income | (137.0) | (142.6) | (157.8) | (240.1) | (157.1) |
| Net Income Attributable To Parent | (137.0) | (142.6) | (157.8) | (240.1) | (157.1) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (137.0) | (142.6) | (157.8) | (240.1) | (157.1) |
| Per Share | |||||
| EPS Basic | (0.89) | (1.12) | (1.62) | (2.94) | (2.01) |
| EPS Diluted | (0.89) | (1.12) | (1.62) | (2.94) | (2.01) |
| Shares Basic | 154.1 | 127.1 | 97.2 | 81.7 | 78.2 |
| Shares Diluted | 154.1 | 127.1 | 97.2 | 81.7 | 78.2 |
| Supplementary Data | |||||
| EBITDA | - | (120.8) | (129.3) | (164.8) | (122.3) |
| EBIT | (118.3) | (121.5) | (130.7) | (166.0) | (123.3) |