| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 77.7 | 77.1 | 73.5 | 70.0 | 62.5 | 59.9 | 67.8 | 57.2 | 50.3 | 45.1 | 54.5 | 41.5 | 34.4 | 28.4 | 55.8 | 28.2 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 298.3 | 283.1 | 235.1 | 175.5 | 134.0 | 45.6 | 50.1 | 0.3 | 0.5 |
| Cost of Revenue | 30.6 | 32.7 | 28.2 | 14.1 | 5.7 | 1.1 | 0.0 | 0.0 | - |
| Gross Profit | 267.7 | 250.4 | 206.9 | 161.4 | 128.4 | 44.5 | 50.1 | 0.3 | - |
| Operating Expenses | |||||||||
| Research & Development | 34.2 | 32.5 | 20.8 | 49.6 | 45.0 | 51.1 | 50.3 | 52.9 | 41.4 |
| Selling General & Administrative | - | - | - | 195.0 | |||||
| Operating Income | |||||||||
| Operating Income | 124.5 | 104.9 | (4.7) | (91.7) | (111.5) | (180.7) | (104.3) | (90.9) | (55.2) |
| Non-Operating | |||||||||
| Interest Income | 13.5 | 13.6 | 17.0 | 17.0 | 5.1 | 0.5 | 1.5 | 2.7 | 2.2 |
| Interest Expense | 4.3 | 4.3 | 4.8 | 2.8 | 0.0 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (164.5) | (173.0) | 1.7 | 0.6 | 1.8 | 0.8 | (0.1) | 0.1 | 0.1 |
| Net Income From Continuing Ops | 298.2 | 287.2 | 5.8 | (78.0) | |||||
| Per Share | |||||||||
| EPS Basic | 2.25 | 2.14 | 0.04 | (0.54) | (0.76) | (1.40) | (0.87) | (0.95) | - |
| EPS Diluted | 2.17 | 2.07 | 0.04 | (0.54) | (0.76) | ||||
| Supplementary Data | |||||||||
| EBITDA | - | 124.4 | 14.8 | (80.0) | (108.8) | (178.0) | (102.9) | (90.9) | (55.2) |
| EBIT | 124.5 | 104.9 | (4.7) | (91.7) | (111.5) | ||||
| 21.6 |
| 23.4 |
| 14.7 |
| 6.6 |
| 0.9 |
| 50.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | 6.5 | 8.8 | 8.2 | 7.1 | 8.6 | 5.6 | 6.0 | 8.9 | 7.8 | 5.4 | 6.8 | 1.6 | 0.4 | 1.4 | 2.4 | 1.6 | 0.3 | 0.5 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gross Profit | 71.2 | 68.3 | 65.3 | 62.9 | 53.9 | 54.3 | 61.7 | 48.3 | 42.6 | 39.7 | 47.7 | 39.9 | 34.0 | 27.1 | 53.3 | 26.6 | 21.4 | 22.9 | 14.4 | 6.3 | 0.9 | 50.0 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 7.5 | 10.9 | 8.4 | 7.4 | 5.7 | 8.1 | 3.0 | 4.1 | 5.6 | 10.2 | 13.6 | 12.7 | 13.2 | 9.9 | 11.0 | 11.5 | 12.6 | 11.1 | 20.1 | 10.1 | 9.8 | 13.2 | 12.2 | 11.1 | 13.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 22.0 | 29.3 | 26.2 | 26.0 | 20.3 | 37.0 | 42.4 | 44.9 | 47.7 | 50.1 | 47.8 | 47.1 | 50.1 | 47.5 | 52.2 | 51.5 | 45.2 | ||||||||
| Depreciation & Amortization | 4.8 | - | - | - | 4.9 | - | - | - | 4.8 | - | - | - | 0.7 | - | - | - | |||||||||
| Amortization of Intangibles | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | ||||||||
| Other Operating Expenses | (0.3) | 5.1 | (0.9) | (9.2) | (4.4) | 4.5 | (4.6) | 0.3 | 4.1 | (9.1) | (2.6) | 3.6 | (0.3) | 2.2 | 0.3 | 0.5 | (1.4) | ||||||||
| Total Operating Expenses | 36.3 | 43.9 | 43.7 | 49.9 | 40.6 | 61.5 | 56.0 | 58.7 | 63.6 | 74.8 | 70.8 | 57.7 | 64.0 | 56.5 | 65.3 | 64.2 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 41.4 | 33.2 | 29.7 | 20.1 | 21.8 | (1.7) | 11.7 | (1.5) | (13.3) | (29.7) | (16.3) | (16.2) | (29.6) | (28.1) | (9.5) | (36.0) | (37.9) | (32.7) | (50.4) | (47.1) | (50.5) | (8.1) | (42.3) | (26.9) | (27.1) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 3.5 | 3.5 | 3.3 | 3.2 | 3.6 | 4.0 | 4.3 | 4.2 | 4.5 | - | 4.5 | - | - | - | - | - | - | - | - | 0.1 | 0.2 | - | - | 0.3 | 0.9 |
| Interest Expense | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 0.1 | 0.0 | - | 0.0 | 0.0 | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pre-Tax Income | 43.9 | 35.7 | 32.0 | 22.2 | 24.3 | 1.2 | 14.8 | 1.5 | (10.0) | (26.4) | (13.1) | (12.1) | (25.8) | (25.2) | (8.0) | (35.5) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 9.6 | (175.1) | 0.4 | 0.6 | 1.0 | (0.3) | 0.5 | 0.8 | 0.7 | 0.5 | 0.3 | (0.6) | 0.4 | 0.9 | 1.0 | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.2 | (0.0) | 0.0 | (0.2) |
| Net Income From Continuing Ops | 34.4 | 210.8 | 31.6 | 21.5 | 23.3 | 1.4 | 14.4 | 0.7 | (10.7) | (26.9) | (13.4) | (11.5) | (26.2) | (26.0) | (9.0) | (35.5) | (37.6) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 34.4 | 210.8 | 31.6 | 21.5 | 23.3 | 1.4 | 14.4 | 0.7 | (10.7) | (26.9) | (13.4) | (11.5) | (26.2) | (26.0) | (9.0) | (35.5) | (37.6) | ||||||||
| Net Income Attributable To Parent | 34.4 | 210.8 | 31.6 | 21.5 | 23.3 | 1.4 | 14.4 | 0.7 | (10.7) | (26.9) | (13.4) | (11.5) | (26.2) | (26.0) | (9.0) | (35.5) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 34.4 | 210.8 | 31.6 | 21.5 | 23.3 | 1.4 | 14.4 | 0.7 | (10.7) | (26.9) | (13.4) | (11.5) | (26.2) | (26.0) | (9.0) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.26 | - | 0.24 | 0.16 | 0.17 | - | 0.10 | 0.01 | (0.07) | - | (0.09) | (0.08) | (0.18) | - | (0.06) | (0.25) | (0.27) | - | (0.39) | (0.37) | (0.40) | - | (0.34) | (0.24) | - |
| EPS Diluted | 0.25 | - | 0.23 | 0.16 | 0.16 | - | 0.10 | 0.01 | (0.07) | - | (0.09) | (0.08) | (0.18) | - | (0.06) | (0.25) | (0.27) | - | |||||||
| Shares Basic | 132.4 | - | 131.8 | 134.9 | 138.9 | - | 143.1 | 143.3 | 144.0 | - | 142.8 | 142.8 | 142.6 | - | 141.9 | 141.7 | 141.7 | - | |||||||
| Shares Diluted | 137.6 | - | 136.0 | 137.5 | 143.2 | - | 145.7 | 144.1 | 144.0 | - | 142.8 | 142.8 | 142.6 | - | 141.9 | 141.7 | 141.7 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 46.2 | - | - | - | 26.7 | - | - | - | (8.4) | - | - | - | (28.9) | - | - | - | (37.2) | (31.0) | (50.2) | (46.9) | (49.9) | (6.7) | (42.3) | (26.9) | (27.0) |
| EBIT | 41.4 | 33.2 | 29.7 | 20.1 | 21.8 | (1.7) | 11.7 | (1.5) | (13.3) | (29.7) | (16.3) | (16.2) | (29.6) | (28.1) | (9.5) | (36.0) | (37.9) | (32.7) | (50.4) | ||||||
| 196.4 |
| 173.5 |
| 97.3 |
| 22.3 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 103.5 | 101.8 | 172.0 | 195.0 | 196.4 | 173.5 | 97.3 | 22.3 | 13.7 |
| Depreciation & Amortization | - | 19.4 | 19.4 | 11.6 | 2.7 | 2.8 | 1.4 | 0.0 | 0.0 |
| Amortization of Intangibles | 0.8 | 0.8 | 0.9 | 1.7 | 2.1 | 2.1 | 1.3 | 1.1 | 1.3 |
| Other Operating Expenses | (5.4) | (9.5) | 4.3 | (8.4) | 1.5 | (0.6) | (6.8) | (14.9) | (0.7) |
| Total Operating Expenses | 173.8 | 178.1 | 239.8 | 267.2 | 245.5 | 226.3 | 154.4 | 91.3 | 55.7 |
| 0.0 |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 133.7 | 114.2 | 7.4 | (77.5) | (106.4) | (180.2) | (102.8) | (88.2) | (53.0) |
| (108.2) |
| (181.0) |
| (102.7) |
| (88.4) |
| (53.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 298.2 | 287.2 | 5.8 | (78.0) | (108.2) | (181.0) | (102.7) | (88.4) | (53.1) |
| Net Income Attributable To Parent | 298.2 | 287.2 | 5.8 | (78.0) | (108.2) | (181.0) | (102.7) | (88.4) | (53.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 298.2 | 287.2 | 5.8 | (78.0) | (108.2) | (181.0) | (102.7) | (88.4) | (53.1) |
| (1.40) |
| (0.87) |
| (0.95) |
| - |
| Shares Basic | 132.4 | 134.4 | 143.1 | 143.2 | 141.9 | 129.4 | 118.5 | - | - |
| Shares Diluted | 137.6 | 138.7 | 146.2 | 143.2 | 141.9 | 129.4 | 118.5 | - | - |
| (180.7) |
| (104.3) |
| (90.9) |
| (55.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.8 |
| 44.6 |
| 44.3 |
| 39.8 |
| 40.1 |
| 30.7 |
| 15.4 |
| 11.1 |
| 0.7 |
| 1.7 |
| 0.2 |
| 0.2 |
| 0.7 |
| 1.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| (0.1) |
| 1.0 |
| (1.8) |
| (5.7) |
| 0.9 |
| (0.1) |
| (1.9) |
| 59.5 |
| 56.1 |
| 65.0 |
| 53.8 |
| 51.5 |
| 58.1 |
| 42.3 |
| 26.9 |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (37.6) |
| (32.6) |
| (50.2) |
| (47.0) |
| (50.4) |
| (7.9) |
| (42.1) |
| (26.5) |
| (26.2) |
| (33.3) |
| (50.3) |
| (47.0) |
| (50.4) |
| (8.1) |
| (42.1) |
| (26.5) |
| (25.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33.3) |
| (50.3) |
| (47.0) |
| (50.4) |
| (8.1) |
| (42.1) |
| (26.5) |
| (25.9) |
| (37.6) |
| (33.3) |
| (50.3) |
| (47.0) |
| (50.4) |
| (8.1) |
| (42.1) |
| (26.5) |
| (25.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.5) |
| (37.6) |
| (33.3) |
| (50.3) |
| (47.0) |
| (50.4) |
| (8.1) |
| (42.1) |
| (26.5) |
| (25.9) |
| (0.39) |
| (0.37) |
| (0.40) |
| - |
| (0.34) |
| (0.24) |
| - |
| 128.4 |
| 128.2 |
| 127.4 |
| - |
| 122.4 |
| 112.6 |
| - |
| 128.4 |
| 128.2 |
| 127.4 |
| - |
| 122.4 |
| 112.6 |
| - |
| (47.1) |
| (50.5) |
| (8.1) |
| (42.3) |
| (26.9) |
| (27.1) |