| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||
| Revenues | 243.2 | 229.2 | 214.3 | 203.4 | 192.8 | 177.9 | 187.4 | 166.9 | 240.6 | 255.0 | 275.5 | 278.3 | 269.4 | 248.8 | 237.7 | 217.8 | ||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 890.1 | 725.0 | 1,049.4 | 973.7 | 768.7 | 591.2 | 650.1 | - |
| Cost of Revenue | 478.1 | 403.5 | 471.9 | 348.4 | 286.9 | 254.3 | 388.8 | - |
| Gross Profit | 412.0 | 321.5 | 577.5 | 625.3 | 481.8 | 336.9 | 261.3 | - |
| Operating Expenses | ||||||||
| Research & Development | 205.8 | 179.6 | 176.6 | 150.9 | 121.9 | 108.6 | 102.1 | - |
| Selling General & Administrative | 181.1 | 161.7 | 188.4 | 191.9 | ||||
| Operating Income | ||||||||
| Operating Income | 18.5 | (19.8) | 196.2 | 203.3 | 136.7 | 12.2 | 52.8 | - |
| Non-Operating | ||||||||
| Interest Income | 0.8 | 0.1 | 0.2 | 0.2 | 1.4 | - | - | - |
| Interest Expense | 22.1 | 30.4 | 10.8 | 2.3 | 2.5 | 3.8 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (0.2) | (12.9) | 41.9 | 23.9 | 21.2 | (19.6) | 16.2 | - |
| Net Income From Continuing Ops | (14.7) | (72.8) | 152.9 | 187.5 | 119.6 | |||
| Per Share | ||||||||
| EPS Basic | (0.08) | (0.39) | 0.79 | 0.98 | 0.63 | 0.22 | 3.70 | - |
| EPS Diluted | (0.08) | (0.39) | 0.78 | 0.97 | 0.62 | 0.10 | ||
| Supplementary Data | ||||||||
| EBITDA | 86.1 | 44.7 | 267.6 | 254.1 | 185.2 | 60.5 | 116.9 | - |
| EBIT | 18.5 | (19.8) | 196.2 | 203.3 | 136.7 | 12.2 | ||
| 200.3 |
| 186.6 |
| 193.6 |
| 188.1 |
| 175.1 |
| 164.4 |
| 136.6 |
| 115.0 |
| 159.8 |
| 163.2 |
| Cost of Revenue | 128.9 | 122.1 | 115.0 | 112.1 | 112.9 | 96.7 | 101.7 | 92.1 | 116.3 | 121.2 | 114.1 | 120.3 | 100.6 | 84.8 | - | 79.1 | 53.9 | 66.7 | 72.3 | 94.0 | 30.1 | 90.0 | 74.9 | 59.3 | 98.3 | 94.6 |
| Gross Profit | 114.3 | 107.1 | 99.3 | 91.3 | 79.9 | 81.2 | 85.7 | 74.8 | 124.3 | 133.8 | 161.4 | 158.0 | 168.9 | 164.0 | - | 138.7 | 146.3 | 120.0 | 121.4 | 94.2 | 145.0 | 74.4 | 61.8 | 55.7 | 61.5 | 68.6 |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | 55.5 | 52.9 | 50.9 | 46.5 | 47.6 | 43.3 | 43.5 | 45.2 | 45.8 | 44.4 | 43.4 | 43.0 | 41.8 | 39.6 | - | 33.9 | 32.4 | 30.3 | 29.6 | 29.6 | 28.1 | 31.0 | 25.1 | 24.4 | 25.5 | 26.0 |
| Selling General & Administrative | 46.7 | 44.6 | 42.2 | 47.5 | 45.5 | 37.9 | 38.1 | 40.2 | 48.3 | 52.7 | 43.2 | 44.2 | 48.2 | 37.4 | - | 69.8 | ||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Depreciation & Amortization | 31.8 | 9.9 | 9.6 | 16.2 | 29.4 | 9.4 | 9.2 | 16.5 | 28.4 | 15.1 | 13.6 | 14.3 | 16.8 | 11.1 | - | 11.9 | ||||||||||
| Amortization of Intangibles | (20.1) | 6.7 | 6.7 | 6.7 | (19.1) | 6.4 | 6.4 | 6.3 | (8.1) | 5.1 | 1.5 | 1.5 | (3.6) | 1.4 | - | 1.0 | (3.2) | |||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Operating Expenses | 108.9 | 97.5 | 93.0 | 94.0 | 93.1 | 81.3 | 81.6 | 85.4 | 107.4 | 97.1 | 86.6 | 87.2 | 90.0 | 77.0 | - | 103.6 | ||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | 5.4 | 9.6 | 6.2 | (2.7) | (13.2) | (0.0) | 4.1 | (10.6) | 15.9 | 36.7 | 72.9 | 70.7 | 63.1 | 65.6 | - | 14.7 | 30.2 | 35.6 | 38.6 | 32.2 | 19.4 | (24.2) | 12.4 | 4.5 | 11.1 | 15.1 |
| Non-Operating | ||||||||||||||||||||||||||
| Interest Income | 0.3 | 0.1 | 0.2 | 0.2 | (0.8) | 0.4 | 0.4 | 0.0 | (1.5) | 0.9 | 0.9 | 0.1 | (0.8) | 0.4 | - | 0.2 | - | 0.2 | 0.1 | - | - | - | - | - | - | - |
| Interest Expense | 5.1 | 4.9 | 5.7 | 6.4 | 6.9 | 7.8 | 10.4 | 5.4 | 5.4 | 3.9 | 0.8 | 0.8 | 0.9 | 0.6 | - | 0.3 | - | 0.4 | ||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | (0.7) | 2.2 | - | (0.9) | ||||||||||
| Other Non-Operating Income | 9.4 | (4.3) | (3.4) | (1.1) | 2.4 | (0.2) | (2.5) | (1.1) | 1.6 | 2.7 | 0.1 | (2.7) | 4.4 | 6.7 | - | (2.4) | (0.5) | |||||||||
| Pre-Tax Income | (2.7) | 0.5 | (2.7) | (10.0) | (18.4) | (7.6) | (43.1) | (16.6) | 17.3 | 36.4 | 73.1 | 68.1 | 67.9 | 72.1 | - | 12.2 | ||||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | 13.7 | (7.9) | (9.3) | 3.2 | (3.7) | (0.8) | (9.5) | 1.0 | 24.3 | 3.0 | 7.4 | 7.2 | 5.9 | 7.5 | - | 2.0 | 4.5 | 6.3 | 6.1 | 4.3 | 8.4 | (30.5) | 2.1 | 0.5 | 1.5 | 2.8 |
| Net Income From Continuing Ops | (16.4) | 8.4 | 6.6 | (13.2) | (14.7) | (6.8) | (33.6) | (17.6) | (7.1) | 33.4 | 65.7 | 60.9 | 62.0 | 64.6 | - | 10.3 | 25.7 | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income | (16.4) | 8.4 | 6.6 | (13.2) | (14.7) | (6.8) | (33.6) | (17.6) | (7.1) | 33.4 | 65.7 | 60.9 | 62.0 | 64.6 | - | 10.3 | 25.7 | |||||||||
| Net Income Attributable To Parent | (16.5) | 8.3 | 6.5 | (13.2) | (14.8) | (6.9) | (33.7) | (17.7) | (7.1) | 33.3 | 65.6 | 60.9 | 62.0 | 64.5 | - | 10.2 | ||||||||||
| Less: Minority Interest | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | |||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income To Common Shareholders | (16.5) | 8.3 | 6.5 | (13.2) | (14.8) | (6.9) | (33.7) | (17.7) | (7.3) | 33.4 | 65.7 | 60.9 | 62.0 | 64.6 | - | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | - | 0.04 | 0.04 | (0.07) | - | (0.04) | (0.18) | (0.09) | - | 0.17 | 0.34 | 0.32 | - | 0.34 | - | 0.05 | - | 0.17 | 0.17 | 0.15 | - | (0.04) | 0.96 | 0.48 | 0.89 | - |
| EPS Diluted | - | 0.04 | 0.03 | (0.07) | - | (0.04) | (0.18) | (0.09) | - | 0.17 | 0.34 | 0.31 | - | 0.33 | - | 0.05 | - | 0.17 | ||||||||
| Shares Basic | - | 185.2 | 185.1 | 184.6 | - | 184.0 | 189.2 | 193.5 | - | 192.7 | 192.4 | 192.0 | - | 191.3 | - | 190.6 | - | 189.7 | ||||||||
| Shares Diluted | - | 186.2 | 186.3 | 184.6 | - | 184.0 | 189.2 | 193.5 | - | 194.6 | 195.1 | 195.0 | - | 193.9 | - | 192.4 | - | 192.1 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | 37.3 | 19.5 | 15.8 | 13.5 | 16.2 | 9.4 | 13.3 | 5.8 | 44.3 | 51.8 | 86.5 | 85.0 | 79.9 | 76.8 | - | 26.7 | 44.5 | 46.5 | 49.8 | 44.4 | 33.2 | (13.0) | 24.2 | 16.1 | 26.8 | 30.6 |
| EBIT | 5.4 | 9.6 | 6.2 | (2.7) | (13.2) | (0.0) | 4.1 | (10.6) | 15.9 | 36.7 | 72.9 | 70.7 | 63.1 | 65.6 | - | 14.7 | 30.2 | 35.6 | 38.6 | |||||||
| 148.9 |
| 153.5 |
| 106.4 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 67.6 | 64.5 | 71.4 | 50.8 | 48.5 | 48.3 | 64.0 | - |
| Amortization of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.3 | 1.8 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 393.5 | 341.3 | 378.3 | 342.8 | 270.8 | 266.7 | 208.4 | - |
| - |
| - |
| Income From Equity Investments | (9.4) | 1.2 | (0.5) | (0.4) | 1.0 | 1.4 | - | - |
| Other Non-Operating Income | 0.6 | (1.3) | 1.6 | 8.1 | 4.7 | (0.5) | (0.8) | - |
| Pre-Tax Income | (14.9) | (85.7) | 194.8 | 211.3 | 140.7 | (1.5) | 53.3 | - |
| 18.1 |
| 37.1 |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (14.7) | (72.8) | 152.9 | 187.5 | 119.6 | 18.1 | 37.1 | - |
| Net Income Attributable To Parent | (14.9) | (73.0) | 152.7 | 187.4 | 119.4 | 18.0 | 37.0 | - |
| Less: Minority Interest | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (14.9) | (73.0) | 152.7 | 187.5 | 119.6 | 18.1 | 37.1 | - |
| 3.70 |
| - |
| Shares Basic | 185.0 | 187.7 | 192.6 | 191.2 | 189.7 | 83.4 | 10.0 | - |
| Shares Diluted | 185.0 | 187.7 | 194.7 | 193.7 | 191.8 | 176.4 | 10.0 | 10.0 |
| 52.8 |
| - |
| 44.8 |
| 38.0 |
| 34.1 |
| 32.1 |
| 34.8 |
| 67.7 |
| 24.2 |
| 26.8 |
| 24.9 |
| 27.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 10.9 |
| 11.2 |
| 12.2 |
| 13.7 |
| 11.3 |
| 11.8 |
| 11.5 |
| 15.7 |
| 15.5 |
| 1.1 |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 79.4 |
| 65.6 |
| 64.0 |
| 61.9 |
| 67.6 |
| 98.6 |
| 49.4 |
| 51.2 |
| 50.4 |
| 53.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 1.5 |
| 0.0 |
| (0.2) |
| (0.5) |
| 0.0 |
| 0.2 |
| (0.1) |
| (1.2) |
| 30.2 |
| 39.3 |
| 39.4 |
| 32.0 |
| 17.1 |
| (35.6) |
| 11.7 |
| 5.4 |
| 10.5 |
| 14.4 |
| 33.0 |
| 33.2 |
| 27.7 |
| 8.7 |
| (5.1) |
| 9.6 |
| 4.9 |
| 9.0 |
| 11.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| 33.2 |
| 27.7 |
| 8.7 |
| (5.1) |
| 9.6 |
| 4.9 |
| 9.0 |
| 11.6 |
| 25.6 |
| 32.9 |
| 33.2 |
| 27.7 |
| 8.6 |
| (5.1) |
| 9.6 |
| 4.8 |
| 8.9 |
| 11.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 25.7 |
| 33.0 |
| 33.2 |
| 27.7 |
| 8.7 |
| (5.1) |
| 9.6 |
| 4.9 |
| 9.0 |
| 11.6 |
| 0.17 |
| 0.14 |
| - |
| (0.04) |
| 0.96 |
| 0.48 |
| 0.89 |
| - |
| 189.7 |
| 189.6 |
| - |
| 124.4 |
| 10.0 |
| 10.0 |
| 10.0 |
| - |
| 191.7 |
| 191.2 |
| - |
| 124.4 |
| 10.0 |
| 10.0 |
| 10.0 |
| - |
| 32.2 |
| 19.4 |
| (24.2) |
| 12.4 |
| 4.5 |
| 11.1 |
| 15.1 |