| (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 | Q3 FY 19 | Q2 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||
| Revenues | 117.2 | 114.7 | 109.7 | 102.0 | 93.1 | 89.2 | 88.8 | 78.0 | 74.5 | 74.6 | 72.8 | 64.9 | 59.6 | 63.6 | 62.7 | 55.7 | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 443.7 | 419.5 | 330.5 | 271.8 | 232.3 | 191.9 | 151.5 | 116.1 |
| Cost of Revenue | 116.8 | 108.8 | 82.5 | 77.5 | 66.3 | 53.0 | 40.3 | 36.4 |
| Gross Profit | 326.9 | 310.7 | 248.0 | 194.4 | 166.1 | 138.9 | 111.2 | 79.7 |
| Operating Expenses | ||||||||
| Research & Development | 53.7 | 52.6 | 48.7 | 36.3 | 31.4 | 32.1 | 12.2 | 11.1 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 42.5 | 33.0 | 7.2 | (15.4) | (41.1) | (53.5) | (15.4) | (19.0) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | 1.6 | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 5.4 | 5.4 | 4.7 | 2.9 | 5.0 | 0.5 | 1.1 | 0.6 |
| Net Income From Continuing Ops | 46.8 | 35.1 | (29.1) | (21.5) | (38.7) | |||
| Per Share | ||||||||
| EPS Basic | 0.22 | 0.17 | (0.16) | (0.12) | (0.23) | (0.48) | (0.57) | (1.72) |
| EPS Diluted | 0.21 | 0.15 | (0.16) | (0.12) | - | (0.48) | ||
| Supplementary Data | ||||||||
| EBITDA | - | 36.0 | 10.1 | (12.8) | (39.0) | (52.3) | (14.4) | (18.0) |
| EBIT | 42.5 | 33.0 | 7.2 | (15.4) | (41.1) | (53.5) | ||
| 50.3 |
| 53.8 |
| 53.9 |
| 45.3 |
| 38.8 |
| - |
| 39.8 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 31.9 | 30.3 | 28.1 | 26.5 | 23.9 | 21.9 | 21.2 | 18.9 | 20.4 | 19.6 | 20.2 | 19.8 | 17.9 | 18.8 | 17.1 | 15.6 | 14.8 | 15.3 | 15.2 | 11.7 | 10.8 | - | 10.3 | - | - | - | - |
| Gross Profit | 85.4 | 84.4 | 81.6 | 75.5 | 69.2 | 67.3 | 67.6 | 59.0 | 54.1 | 55.0 | 52.6 | 45.1 | 41.7 | 44.8 | 45.6 | 40.1 | 35.5 | 38.6 | 38.7 | 33.6 | 28.0 | - | 29.5 | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||
| Research & Development | 13.8 | 13.0 | 13.9 | 13.0 | 12.7 | 12.9 | 12.8 | 12.5 | 10.5 | 9.4 | 8.6 | 9.3 | 9.0 | 7.5 | 9.2 | 8.1 | 6.6 | 4.5 | 19.6 | 3.9 | 4.1 | - | 3.0 | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Selling & Marketing | 42.0 | 38.1 | 35.6 | 35.8 | 34.5 | 32.4 | 30.1 | 30.5 | 29.9 | 29.1 | 28.4 | 27.7 | 26.9 | 28.6 | 27.4 | 27.4 | 27.2 | ||||||||||
| General & Administrative | 16.9 | 18.7 | 23.9 | 19.7 | 18.7 | 17.1 | 17.0 | 18.2 | 16.9 | 15.6 | 15.8 | 15.2 | 14.6 | 16.7 | 16.4 | 16.4 | 15.6 | ||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | 0.8 | 0.6 | |||||||||||
| Amortization of Intangibles | 0.8 | 0.7 | 0.8 | 0.9 | 0.8 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 1.0 | 0.2 | 0.1 | 0.1 | ||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Operating Expenses | 72.6 | 69.9 | 73.5 | 68.4 | 65.9 | 62.4 | 59.9 | 61.2 | 57.3 | 54.1 | 52.9 | 52.2 | 50.5 | 52.9 | 53.1 | 51.8 | |||||||||||
| Operating Income | |||||||||||||||||||||||||||
| Operating Income | 12.7 | 14.5 | 8.1 | 7.1 | 3.3 | 4.9 | 7.7 | (2.1) | (3.2) | 0.9 | (0.3) | (7.1) | (8.8) | (8.0) | (7.4) | (11.7) | (13.8) | (7.7) | (28.7) | (11.2) | (5.9) | (8.9) | (6.0) | (0.3) | (0.2) | (0.1) | (0.0) |
| Non-Operating | |||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Operating Income | 3.8 | 1.4 | 4.7 | (0.2) | 1.6 | (23.5) | (4.5) | (7.0) | 3.4 | (1.7) | (1.1) | (2.1) | 1.6 | 8.2 | 0.0 | (0.7) | (0.2) | ||||||||||
| Pre-Tax Income | 16.5 | 16.0 | 12.8 | 6.9 | 4.9 | (18.6) | 3.1 | (9.1) | 0.2 | (0.8) | (1.4) | (9.2) | (7.2) | (6.7) | (6.5) | (9.7) | |||||||||||
| Tax & Net | |||||||||||||||||||||||||||
| Income Tax Expense | 1.3 | 0.3 | (0.2) | 4.0 | 1.3 | (1.4) | 0.2 | 3.8 | 2.2 | (5.2) | 2.8 | 3.3 | 2.0 | 4.9 | 0.3 | (0.5) | 0.3 | 7.1 | (5.5) | (0.1) | (1.0) | (5.6) | 6.2 | 0.0 | 0.4 | 0.0 | - |
| Net Income From Continuing Ops | 15.3 | 15.6 | 13.0 | 2.9 | 3.6 | (17.2) | 2.9 | (12.9) | (2.0) | 4.4 | (4.2) | (12.5) | (9.2) | (11.6) | (6.8) | (9.2) | (11.1) | ||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Net Income | 15.3 | 15.6 | 13.0 | 2.9 | 3.6 | (17.2) | 2.9 | (12.9) | (2.0) | 4.4 | (4.2) | (12.5) | (9.2) | (11.6) | (6.8) | (9.2) | (11.1) | ||||||||||
| Net Income Attributable To Parent | 15.3 | 15.6 | 13.0 | 2.7 | 3.4 | (17.2) | 2.6 | (12.8) | (1.7) | 4.3 | (4.2) | (12.6) | (9.2) | (12.7) | (7.4) | (9.8) | |||||||||||
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.3 | (0.1) | (0.2) | 0.2 | (0.0) | 0.1 | 0.0 | - | - | - | - | ||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||
| Net Income To Common Shareholders | 15.3 | 15.6 | 13.0 | 2.7 | 3.4 | (17.1) | 2.6 | (12.8) | (1.7) | 4.3 | (4.2) | (12.6) | (9.2) | (12.7) | (7.4) | ||||||||||||
| Per Share | |||||||||||||||||||||||||||
| EPS Basic | 0.07 | - | 0.06 | 0.01 | 0.02 | - | 0.01 | (0.07) | (0.01) | - | (0.02) | (0.07) | (0.05) | - | (0.04) | (0.05) | (0.06) | - | (0.05) | (0.36) | (0.14) | - | (0.20) | (1.51) | - | - | - |
| EPS Diluted | 0.07 | - | 0.06 | 0.01 | 0.02 | - | 0.01 | (0.07) | (0.01) | - | (0.02) | - | - | - | - | - | (0.06) | - | |||||||||
| Shares Basic | 213.3 | - | 212.0 | 205.1 | 197.9 | - | 183.9 | 182.8 | 181.5 | - | 181.8 | 183.3 | 182.8 | - | 180.7 | 182.5 | 182.8 | - | |||||||||
| Shares Diluted | 226.1 | - | 232.9 | 229.2 | 224.6 | - | 203.9 | 182.8 | 181.5 | - | 181.8 | 183.3 | 182.8 | - | 180.7 | 182.5 | 182.8 | - | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | (9.1) | (6.6) | (11.1) | (12.2) | (7.3) | (28.4) | (10.9) | (5.7) | - | (5.7) | - | - | - | - |
| EBIT | 12.7 | 14.5 | 8.1 | 7.1 | 3.3 | 4.9 | 7.7 | (2.1) | (3.2) | 0.9 | (0.3) | (7.1) | (8.8) | (8.0) | (7.4) | (11.7) | (13.8) | (7.7) | (28.7) | ||||||||
| - |
| 5.3 |
| - |
| Selling & Marketing | 151.5 | 144.0 | 122.9 | 112.1 | 110.6 | 100.9 | 76.5 | 61.9 |
| General & Administrative | 79.3 | 81.1 | 69.2 | 61.3 | 65.1 | 59.4 | 36.9 | 24.6 |
| Depreciation & Amortization | - | 3.0 | 2.9 | 2.6 | 2.1 | 1.2 | 1.1 | 1.0 |
| Amortization of Intangibles | 3.2 | 3.2 | 2.5 | 2.1 | 1.4 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 284.4 | 277.7 | 240.8 | 209.7 | 207.1 | 192.4 | 126.7 | 98.7 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 9.7 | 7.5 | (31.6) | (3.3) | 7.4 | 20.7 | (0.5) | (0.6) |
| Pre-Tax Income | 52.2 | 40.5 | (24.4) | (18.6) | (33.7) | (32.8) | (15.9) | (19.6) |
| (33.2) |
| (17.0) |
| (20.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 46.8 | 35.1 | (29.1) | (21.5) | (38.7) | (33.2) | (17.0) | (20.2) |
| Net Income Attributable To Parent | 46.6 | 34.8 | (29.1) | (21.7) | (41.6) | (35.2) | (17.0) | (20.2) |
| Less: Minority Interest | 0.2 | 0.3 | (0.1) | 0.2 | 2.9 | 2.0 | - | - |
| Less: Preferred Dividends | - | - | - | 0.0 | 0.0 | 32.9 | 34.4 | 107.5 |
| Net Income To Common Shareholders | 46.6 | 34.8 | (29.1) | (21.7) | (41.6) | (68.1) | (51.4) | (127.6) |
| (0.57) |
| (1.72) |
| Shares Basic | 213.3 | 207.6 | 183.7 | 182.3 | 182.0 | 141.6 | 89.6 | 74.0 |
| Shares Diluted | 226.1 | 229.3 | 183.7 | 182.3 | 182.0 | 141.6 | 89.6 | 74.0 |
| (15.4) |
| (19.0) |
| - |
| - |
| - |
| 4.3 |
| 1.8 |
| 4.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 27.4 |
| 25.2 |
| 29.0 |
| 19.3 |
| - |
| 21.8 |
| - |
| - |
| - |
| - |
| 15.2 |
| 22.2 |
| 11.7 |
| 10.3 |
| - |
| 10.5 |
| - |
| 0.0 |
| 0.0 |
| - |
| 1.7 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.4 |
| 46.2 |
| 67.4 |
| 44.8 |
| 34.0 |
| - |
| 35.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| (0.3) |
| 0.1 |
| (0.1) |
| 7.8 |
| 0.1 |
| (14.1) |
| 5.7 |
| - |
| - |
| (10.7) |
| (0.4) |
| (15.3) |
| (11.1) |
| (6.0) |
| - |
| (5.9) |
| (14.3) |
| - |
| - |
| - |
| (7.5) |
| (9.8) |
| (11.1) |
| (4.9) |
| (5.4) |
| (12.2) |
| (0.2) |
| 0.8 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.5) |
| (9.8) |
| (11.1) |
| (4.9) |
| (5.4) |
| (12.2) |
| (0.2) |
| 0.8 |
| 0.0 |
| (0.0) |
| (11.7) |
| (8.1) |
| (10.3) |
| (11.6) |
| (5.3) |
| 4.4 |
| (12.2) |
| (14.4) |
| 5.1 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.6) |
| 24.7 |
| 8.8 |
| - |
| 5.6 |
| - |
| - |
| - |
| - |
| (9.8) |
| (11.7) |
| (8.1) |
| (9.7) |
| (36.3) |
| (14.1) |
| (24.4) |
| (17.8) |
| (14.4) |
| 5.1 |
| 0.0 |
| (0.0) |
| (0.05) |
| - |
| (0.14) |
| - |
| (0.20) |
| - |
| - |
| - |
| - |
| 176.6 |
| 102.0 |
| 100.8 |
| - |
| 90.8 |
| - |
| - |
| - |
| - |
| 176.6 |
| 102.0 |
| 100.8 |
| - |
| 90.8 |
| - |
| 17.9 |
| - |
| - |
| (11.2) |
| (5.9) |
| (8.9) |
| (6.0) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.0) |