| (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 | 308.4 | 270.6 | 230.6 | 191.9 | 159.4 | 141.1 | 113.1 | 76.9 | 65.3 | 50.5 | 36.9 | 10.7 | 17.7 |
| Cost of Revenue | 73.2 | 66.1 | 54.8 | 46.4 | 40.0 | 36.6 | 25.2 | 17.0 | 14.7 | 11.5 | 8.8 | 2.2 | 13.4 |
| Gross Profit | 235.1 | 204.5 | 175.8 | 145.6 | 119.4 | 104.4 | 87.9 | 59.9 | 50.5 | 39.0 | 28.1 | 8.4 | 4.3 |
| Operating Expenses | |||||||||||||
| Research & Development | 125.6 | 93.8 | 78.9 | 66.7 | 64.6 | 56.5 | 50.7 | 40.1 | 53.6 | 19.7 | 20.6 | 17.9 | 15.3 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 61.8 | 67.0 | 55.4 | 39.8 | 11.3 | 0.1 | (8.9) | (24.3) | (83.0) | 9.0 | (2.0) | (17.6) | (18.9) |
| Non-Operating | |||||||||||||
| Interest Income | 11.6 | 12.0 | 11.5 | 10.9 | 10.4 | 10.6 | 10.9 | 10.3 | 2.6 | 1.7 | 1.7 | 1.6 | 1.6 |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | (6.9) | 33.9 | (24.3) | (0.6) | (10.1) | (14.0) | 9.6 | (6.5) | 12.6 | (3.6) | 2.9 | 3.9 | 0.1 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.47 | - | 0.54 | 0.31 | 0.19 | - | (0.05) | (0.05) | (1.77) | - | (0.08) | (0.55) | (0.49) |
| EPS Diluted | 0.44 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 65.5 | 69.8 | 56.9 | 41.2 | 12.4 | 1.2 | (8.1) | (23.6) | (82.4) | 9.6 | (1.6) | (17.2) | (18.6) |
| EBIT | 61.8 | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 1,001.4 | 852.5 | 396.3 | 115.8 | 79.9 |
| Cost of Revenue | 240.5 | 207.3 | 93.6 | 36.0 | 21.2 |
| Gross Profit | 761.0 | 645.3 | 302.7 | 79.8 | 58.7 |
| Operating Expenses | |||||
| Research & Development | 365.1 | 304.0 | 200.8 | 73.4 | 73.7 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 80.0 | ||||
| Operating Income | |||||
| Operating Income | 224.0 | 173.4 | (116.1) | (29.5) | (60.2) |
| Non-Operating | |||||
| Interest Income | 45.9 | 44.7 | 34.3 | 6.5 | 2.6 |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 2.2 | (1.0) | 1.6 | 3.3 | 0.8 |
| Net Income From Continuing Ops | 267.6 | 219.1 | (83.4) | (26.3) | (58.3) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 1.57 | 1.32 | (0.64) | (0.71) | (1.71) |
| EPS Diluted | 1.48 | 1.22 | (0.64) | (0.71) | (1.71) |
| Shares Basic | 170.7 | 166.4 | |||
| Supplementary Data | |||||
| EBITDA | 233.4 | 180.3 | (112.9) | (27.7) | (59.4) |
| EBIT | 224.0 | 173.4 | (116.1) | (29.5) | (60.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 21.9 | 20.1 | 19.4 | 18.6 | 21.7 | 22.8 | 23.2 | 22.1 | 55.5 | 5.0 | 5.5 | 5.1 | 4.4 |
| General & Administrative | 25.8 | 23.6 | 22.1 | 20.5 | 21.9 | 25.0 | 22.9 | 22.0 | 24.4 | 5.4 | 3.9 | 3.1 | 3.5 |
| Depreciation & Amortization | 3.7 | 2.8 | 1.5 | 1.4 | 1.1 | 1.0 | 0.8 | 0.7 | 0.6 | 0.6 | 0.4 | 0.4 | 0.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 173.3 | 137.5 | 120.4 | 105.8 | 108.1 | 104.3 | 96.8 | 84.2 | 133.5 | 30.0 | 30.1 | 26.1 | 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 73.4 | 78.9 | 66.9 | 50.7 | 21.7 | 10.7 | 2.0 | (14.1) | (80.4) | 10.7 | (0.3) | (16.1) | (17.3) |
| 80.3 |
| 45.0 |
| 91.1 |
| 51.2 |
| 31.8 |
| 24.7 |
| (7.6) |
| (7.5) |
| (93.0) |
| 14.3 |
| (3.1) |
| (20.0) |
| (17.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 80.3 | 45.0 | 91.1 | 51.2 | 31.8 | 24.7 | (7.6) | (7.5) | (93.0) | 14.3 | (3.1) | (20.0) | (17.5) |
| Net Income Attributable To Parent | 80.3 | 45.0 | 91.1 | 51.2 | 31.8 | 24.7 | (7.6) | (7.5) | (93.0) | 14.3 | (3.1) | (20.0) | (17.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 80.3 | 45.0 | 91.1 | 51.2 | 31.8 | 24.7 | (7.6) | (7.5) | (93.0) | 14.3 | (3.1) | (20.0) | (17.5) |
| - |
| 0.50 |
| 0.29 |
| 0.18 |
| - |
| (0.05) |
| (0.05) |
| (1.77) |
| - |
| (0.08) |
| (0.55) |
| (0.49) |
| Shares Basic | 170.7 | - | 167.4 | 165.4 | 163.2 | - | 156.8 | 155.2 | 52.5 | - | 37.5 | 36.6 | 35.8 |
| Shares Diluted | 181.2 | - | 180.6 | 178.1 | 178.1 | - | 156.8 | 155.2 | 52.5 | - | 37.5 | 36.6 | 35.8 |
| 67.0 |
| 55.4 |
| 39.8 |
| 11.3 |
| 0.1 |
| (8.9) |
| (24.3) |
| (83.0) |
| 9.0 |
| (2.0) |
| (17.6) |
| (18.9) |
| 79.8 |
| 123.7 |
| 20.0 |
| 24.4 |
| General & Administrative | 92.0 | 88.1 | 94.3 | 15.9 | 20.8 |
| Depreciation & Amortization | 9.4 | 6.8 | 3.2 | 1.8 | 0.8 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 537.0 | 471.8 | 418.8 | 109.3 | 118.9 |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | 269.9 | 218.2 | (81.8) | (22.9) | (57.6) |
| - |
| - |
| - |
| - |
| Net Income | 267.6 | 219.1 | (83.4) | (26.3) | (58.3) |
| Net Income Attributable To Parent | 267.6 | 219.1 | (83.4) | (26.3) | (58.3) |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 267.6 | 219.1 | (83.4) | (26.3) | (58.3) |
| 131.3 |
| 37.1 |
| 34.2 |
| Shares Diluted | 181.2 | 179.6 | 131.3 | 37.1 | 34.2 |