| (in millions of USD, except per-share data) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||
| Revenues | 205.1 | 205.6 | 201.0 | 196.9 | 187.3 | 188.3 | 183.9 | 179.2 | 172.4 | 171.1 | 166.5 | 162.5 | 152.4 | 150.2 | 141.4 | 134.9 | ||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 808.6 | 790.8 | 723.9 | 652.5 | 547.2 | 378.4 | 227.0 | 142.6 | 76.8 |
| Cost of Revenue | 92.9 | 86.8 | 77.2 | 64.5 | 56.6 | 38.9 | 28.7 | 19.9 | 13.8 |
| Gross Profit | 715.7 | 704.0 | 646.7 | 588.0 | 490.7 | 339.5 | 198.3 | 122.7 | 62.9 |
| Operating Expenses | |||||||||
| Research & Development | 292.5 | 301.5 | 341.5 | 324.7 | 297.2 | 203.1 | 121.1 | 89.7 | 42.6 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (168.7) | (197.3) | (266.7) | (270.0) | (407.8) | (265.2) | (175.6) | (119.6) | (52.0) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 3.0 | 3.1 | 3.7 | 4.0 | 2.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 5.1 | 4.9 | 4.8 | 3.7 | 4.9 | 3.2 | 1.5 | 0.2 | 0.0 |
| Net Income From Continuing Ops | (163.4) | (189.0) | (255.5) | (257.0) | |||||
| Per Share | |||||||||
| EPS Basic | (0.69) | (0.80) | (1.11) | (1.17) | (2.04) | (1.63) | (1.99) | (1.69) | - |
| EPS Diluted | (0.69) | (0.80) | (1.11) | (1.17) | (2.04) | ||||
| Supplementary Data | |||||||||
| EBITDA | (145.5) | (175.3) | (249.2) | (255.7) | (395.1) | (256.7) | (172.1) | (117.4) | (47.8) |
| EBIT | (168.7) | (197.3) | (266.7) | (270.0) | (407.8) | ||||
| 120.6 |
| 111.9 |
| 100.3 |
| 89.5 |
| 76.7 |
| 68.4 |
| 58.9 |
| 52.0 |
| 47.7 |
| 38.1 |
| Cost of Revenue | 25.4 | 25.0 | 22.3 | 20.2 | 19.2 | 19.6 | 19.8 | 20.0 | 17.8 | 17.4 | 16.1 | 16.2 | 14.8 | 15.2 | 15.2 | 13.8 | 12.4 | 11.5 | 9.6 | 9.9 | 7.9 | 8.2 | 7.3 | 7.0 | 6.2 | 5.3 |
| Gross Profit | 179.7 | 180.6 | 178.7 | 176.7 | 168.0 | 168.7 | 164.1 | 159.2 | 154.6 | 153.7 | 150.5 | 146.2 | 137.6 | 135.0 | 126.3 | 121.1 | 108.2 | 100.4 | 90.8 | 79.6 | 68.8 | 60.2 | 51.6 | 45.0 | 41.5 | 32.8 |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | 66.1 | 73.2 | 73.8 | 79.4 | 75.1 | 84.2 | 83.3 | 91.2 | 82.8 | 83.0 | 81.0 | 84.4 | 76.3 | 81.3 | 75.5 | 75.2 | 65.2 | 60.9 | 53.8 | 48.5 | 40.0 | 39.8 | 33.0 | 26.0 | 22.4 | 39.7 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Selling & Marketing | 92.5 | 100.2 | 100.2 | 106.7 | 99.8 | 102.3 | 104.7 | 108.6 | 104.3 | 103.9 | 98.3 | 96.4 | 93.2 | 114.7 | 113.7 | 110.4 | 96.1 | |||||||||
| General & Administrative | 36.4 | 41.2 | 74.7 | 40.1 | 37.0 | 45.8 | 36.3 | 36.2 | 33.7 | 34.8 | 34.5 | 38.8 | 33.3 | 38.2 | 38.2 | 46.8 | 43.1 | |||||||||
| Depreciation & Amortization | 6.1 | 6.1 | 5.8 | 5.2 | 4.9 | 4.8 | 4.4 | 4.3 | 4.0 | 3.9 | 3.5 | 3.6 | 3.3 | 3.2 | 3.2 | 3.2 | ||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Operating Expenses | 194.9 | 214.6 | 248.7 | 226.2 | 211.9 | 232.3 | 224.3 | 236.0 | 220.8 | 221.7 | 213.9 | 219.6 | 202.8 | 234.2 | 227.4 | 232.4 | ||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | (15.2) | (34.0) | (70.0) | (49.5) | (43.9) | (63.6) | (60.2) | (76.8) | (66.2) | (67.9) | (63.4) | (73.4) | (65.2) | (99.2) | (101.1) | (111.3) | (96.2) | (87.1) | (68.1) | (60.1) | (50.0) | (51.0) | (61.9) | (33.6) | (29.1) | (63.1) |
| Non-Operating | ||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.5 | 0.3 | 0.4 | 0.3 | ||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Operating Income | 2.9 | 3.6 | 3.6 | 3.3 | 5.8 | 3.6 | 4.9 | 6.8 | 4.4 | 7.3 | 3.5 | 4.2 | 5.7 | 7.2 | 1.3 | (0.2) | (1.3) | |||||||||
| Pre-Tax Income | (13.0) | (31.2) | (67.1) | (46.9) | (38.9) | (60.9) | (56.2) | (71.0) | (62.8) | (61.6) | (61.0) | (70.2) | (60.5) | (92.9) | (100.3) | (111.7) | ||||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | 1.4 | 1.0 | 1.3 | 1.4 | 1.2 | 1.4 | 1.2 | 1.2 | 1.0 | 0.8 | 0.8 | 1.2 | 0.9 | 2.1 | 0.6 | 1.2 | 0.9 | 1.9 | 0.4 | 0.6 | 0.3 | 0.6 | 0.6 | 0.2 | 0.1 | 0.1 |
| Net Income From Continuing Ops | (14.4) | (32.2) | (68.4) | (48.4) | (40.0) | (62.3) | (57.3) | (72.2) | (63.7) | (62.4) | (61.8) | (71.4) | (61.5) | (95.0) | (100.9) | (113.0) | (98.9) | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income | (14.4) | (32.2) | (68.4) | (48.4) | (40.0) | (62.3) | (57.3) | (72.2) | (63.7) | (62.4) | (61.8) | (71.4) | (61.5) | (95.0) | (100.9) | (113.0) | (98.9) | |||||||||
| Net Income Attributable To Parent | (14.4) | (32.2) | (68.4) | (48.4) | (40.0) | (62.3) | (57.3) | (72.2) | (63.7) | (62.4) | (61.8) | (71.4) | (61.5) | (95.0) | (100.9) | (113.0) | ||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income To Common Shareholders | (14.4) | (32.2) | (68.4) | (48.4) | (40.0) | (62.3) | (57.3) | (72.2) | (63.7) | (62.4) | (61.8) | (71.4) | (61.5) | (95.0) | (100.9) | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | (0.06) | - | (0.29) | (0.20) | (0.17) | - | (0.25) | (0.31) | (0.28) | - | (0.28) | (0.33) | (0.28) | - | (0.49) | (0.59) | (0.52) | - | (0.37) | (0.40) | (0.37) | - | (0.65) | (0.54) | (0.47) | - |
| EPS Diluted | (0.06) | - | (0.29) | (0.20) | (0.17) | - | (0.25) | (0.31) | (0.28) | - | (0.28) | (0.33) | (0.28) | - | (0.49) | (0.59) | (0.52) | - | ||||||||
| Shares Basic | 238.2 | - | 237.8 | 236.2 | 234.9 | - | 229.6 | 229.8 | 227.1 | - | 221.8 | 219.0 | 216.4 | - | 204.7 | 191.4 | 189.6 | - | ||||||||
| Shares Diluted | 238.2 | - | 237.8 | 236.2 | 234.9 | - | 229.6 | 229.8 | 227.1 | - | 221.8 | 219.0 | 216.4 | - | 204.7 | 191.4 | 189.6 | - | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | (9.1) | (27.9) | (64.2) | (44.3) | (39.0) | (58.8) | (55.8) | (72.5) | (62.2) | (64.0) | (59.9) | (69.8) | (61.9) | (96.0) | (97.9) | (108.1) | (93.1) | (84.1) | (65.0) | (58.7) | (49.0) | (50.0) | (60.9) | (32.8) | (28.4) | (62.6) |
| EBIT | (15.2) | (34.0) | (70.0) | (49.5) | (43.9) | (63.6) | (60.2) | (76.8) | (66.2) | (67.9) | (63.4) | (73.4) | (65.2) | (99.2) | (101.1) | (111.3) | (96.2) | (87.1) | (68.1) | |||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 399.6 | 407.0 | 420.0 | 392.0 | 435.0 | 282.9 | 176.5 | 105.8 | 52.1 |
| General & Administrative | 192.3 | 192.9 | 152.0 | 141.3 | 166.3 | 118.7 | 76.2 | 46.8 | 20.3 |
| Depreciation & Amortization | 23.2 | 22.0 | 17.5 | 14.3 | 12.7 | 8.5 | 3.5 | 2.2 | 4.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 884.4 | 901.4 | 913.4 | 858.0 | 898.5 | 604.7 | 373.8 | 242.4 | 115.0 |
| 18.4 |
| 36.2 |
| 0.1 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 13.4 | 16.3 | 19.6 | 20.6 | 6.9 | (1.5) | 1.6 | 1.4 | - |
| Pre-Tax Income | (158.3) | (184.2) | (250.8) | (253.3) | (402.9) | (285.1) | (210.2) | (118.3) | (50.9) |
| (407.8) |
| (288.3) |
| (211.7) |
| (118.6) |
| (50.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (163.4) | (189.0) | (255.5) | (257.0) | (407.8) | (288.3) | (211.7) | (118.6) | (50.9) |
| Net Income Attributable To Parent | (163.4) | (189.0) | (255.5) | (257.0) | (407.8) | (288.3) | (211.7) | (118.6) | (50.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (163.4) | (189.0) | (255.5) | (257.0) | (407.8) | (288.3) | (211.7) | (118.6) | (50.9) |
| (1.63) |
| (1.99) |
| (1.69) |
| - |
| Shares Basic | 238.2 | 236.8 | 229.5 | 220.4 | 200.0 | 176.4 | 106.3 | 70.3 | - |
| Shares Diluted | 238.2 | 236.8 | 229.5 | 220.4 | 200.0 | 176.4 | 106.3 | 70.3 | - |
| (265.2) |
| (175.6) |
| (119.6) |
| (52.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.9 |
| 73.3 |
| 63.9 |
| 56.8 |
| 53.5 |
| 48.0 |
| 38.8 |
| 36.1 |
| 35.9 |
| 37.7 |
| 31.8 |
| 27.3 |
| 22.0 |
| 17.8 |
| 32.5 |
| 13.8 |
| 12.1 |
| 20.2 |
| 3.1 |
| 3.0 |
| 3.1 |
| 1.4 |
| 1.0 |
| 1.0 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 204.4 |
| 187.5 |
| 158.8 |
| 139.7 |
| 118.7 |
| 111.1 |
| 113.5 |
| 78.6 |
| 70.6 |
| 95.8 |
| 0.4 |
| 7.4 |
| 10.4 |
| 10.5 |
| 10.4 |
| 8.4 |
| 7.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.4) |
| (0.3) |
| 0.0 |
| 0.6 |
| (0.4) |
| 1.0 |
| 0.4 |
| 0.3 |
| (97.9) |
| (88.1) |
| (68.9) |
| (67.7) |
| (60.3) |
| (60.9) |
| (72.7) |
| (40.9) |
| (35.7) |
| (62.7) |
| (90.0) |
| (69.3) |
| (68.4) |
| (60.7) |
| (61.5) |
| (73.3) |
| (41.1) |
| (35.8) |
| (62.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (90.0) |
| (69.3) |
| (68.4) |
| (60.7) |
| (61.5) |
| (73.3) |
| (41.1) |
| (35.8) |
| (62.8) |
| (98.9) |
| (90.0) |
| (69.3) |
| (68.4) |
| (60.7) |
| (61.5) |
| (73.3) |
| (41.1) |
| (35.8) |
| (62.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (113.0) |
| (98.9) |
| (90.0) |
| (69.3) |
| (68.4) |
| (60.7) |
| (61.5) |
| (73.3) |
| (41.1) |
| (35.8) |
| (62.8) |
| (0.37) |
| (0.40) |
| (0.37) |
| - |
| (0.65) |
| (0.54) |
| (0.47) |
| - |
| 185.0 |
| 170.6 |
| 162.1 |
| - |
| 113.3 |
| 76.4 |
| 75.6 |
| - |
| 185.0 |
| 170.6 |
| 162.1 |
| - |
| 113.3 |
| 76.4 |
| 75.6 |
| - |
| (60.1) |
| (50.0) |
| (51.0) |
| (61.9) |
| (33.6) |
| (29.1) |
| (63.1) |