| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 152.9 | 156.0 | 141.8 | 129.6 | 121.7 | 141.7 | 143.6 | 126.2 | 123.4 | 102.1 | 152.0 | 132.0 | 373.0 | 21.3 | 169.0 | 168.0 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 580.3 | 549.1 | 534.9 | 759.1 | 526.3 | 718.0 | 893.0 | 1,040.0 | 904.0 | 932.0 | 1,309.0 | 2,160.0 | 3,335.0 | 11,073.0 | 18,423.0 | 19,907.0 | 14,953.0 | 11,065.0 |
| Cost of Revenue | 132.7 | 130.9 | 140.0 | 268.4 | 159.7 | 251.0 | 250.0 | 277.0 | 206.0 | 262.0 | 692.0 | 1,219.0 | 1,731.0 | 7,639.0 | 11,848.0 | 11,082.0 | 8,369.0 | 5,968.0 |
| Gross Profit | 447.6 | 418.2 | 394.9 | 490.7 | 366.6 | 467.0 | 643.0 | 763.0 | 698.0 | 670.0 | 617.0 | 941.0 | 1,604.0 | 3,434.0 | 6,575.0 | 8,825.0 | 6,584.0 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 121.6 | 113.6 | 108.8 | 127.1 | 134.2 | 219.0 | 215.0 | 259.0 | 219.0 | 239.0 | 306.0 | 469.0 | 711.0 | 1,509.0 | 1,556.0 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 61.6 | 48.3 | 0.8 | 11.0 | (206.8) | (2.0) | (1,107.0) | (149.0) | 60.0 | 283.0 | (1,181.0) | (223.0) | (423.0) | (1,235.0) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 10.7 | 5.8 | 17.0 | 24.2 | 13.7 | 7.0 | (9.0) | 4.0 | (16.0) | 1.0 | (2.0) | (74.0) | (81.0) | (592.0) | 347.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.10 | 0.09 | (0.13) | (0.22) | (1.27) | 0.02 | (1.97) | (0.27) | 0.17 | 0.76 | (2.30) | (0.40) | (0.58) | (1.23) | 2.22 | 6.36 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 77.8 | 66.1 | 45.5 | 69.5 | (102.1) | 174.0 | (909.0) | 63.0 | 209.0 | 460.0 | (942.0) | 393.0 | 271.0 | 683.0 | 3,020.0 | 5,563.0 | ||
| 168.0 |
| 185.0 |
| 184.0 |
| 175.0 |
| 174.0 |
| 210.0 |
| 218.0 |
| 259.0 |
| 206.0 |
| 282.0 |
| 267.0 |
| 244.0 |
| 247.0 |
| Cost of Revenue | 33.2 | 34.6 | 31.9 | 33.0 | 31.4 | 37.6 | 31.4 | 37.6 | 33.4 | (5.6) | 33.0 | 47.0 | 194.0 | (26.3) | 60.0 | 62.0 | 64.0 | 61.0 | 67.0 | 63.0 | 60.0 | 58.0 | 69.0 | 60.0 | 63.0 | 70.0 | 69.0 | 68.0 | 70.0 |
| Gross Profit | 119.7 | 121.4 | 109.9 | 96.6 | 90.3 | 104.1 | 112.2 | 88.6 | 90.0 | 107.7 | 119.0 | 85.0 | 179.0 | 47.6 | 109.0 | 106.0 | 104.0 | 124.0 | 117.0 | 112.0 | 114.0 | 152.0 | 149.0 | 199.0 | 143.0 | 212.0 | 198.0 | 176.0 | 177.0 |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | 33.0 | 33.4 | 29.6 | 25.6 | 25.0 | 23.2 | 27.9 | 27.1 | 30.6 | (5.9) | 29.0 | 50.0 | 54.0 | (24.8) | 52.0 | 54.0 | 53.0 | 47.0 | 57.0 | 58.0 | 57.0 | 48.0 | 53.0 | 57.0 | 57.0 | 60.0 | 66.0 | 62.0 | 71.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | 85.0 | 73.0 | 99.0 | 83.0 | 89.0 | 86.0 | |||||||||||||
| Selling & Marketing | 29.5 | 31.6 | 29.3 | 24.4 | 28.7 | 27.0 | 23.4 | 21.3 | 23.8 | (9.0) | 25.0 | 43.0 | 45.0 | - | - | - | - | ||||||||||||
| General & Administrative | 39.3 | 30.7 | 36.1 | 31.5 | 30.5 | 50.2 | 36.4 | 32.8 | 40.3 | 58.2 | 45.0 | 30.0 | 54.0 | - | - | - | - | ||||||||||||
| Depreciation & Amortization | 4.1 | 6.6 | 2.4 | 3.1 | 5.7 | 22.5 | 4.4 | 4.6 | 13.2 | 22.5 | 6.0 | 14.0 | 16.0 | 24.7 | 26.0 | 25.0 | |||||||||||||
| Amortization of Intangibles | 2.2 | - | - | - | 4.2 | - | - | - | 11.0 | - | - | - | 13.0 | - | - | - | 25.0 | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | 104.4 | 98.5 | 98.0 | 85.1 | 88.3 | 112.1 | 92.7 | 86.4 | 102.9 | 56.7 | 101.0 | 132.0 | 190.0 | 28.4 | 111.0 | 153.0 | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | 15.3 | 22.9 | 11.9 | 11.5 | 2.0 | (8.0) | 19.5 | 2.2 | (12.9) | 51.0 | 18.0 | (47.0) | (11.0) | 19.2 | (2.0) | (47.0) | (177.0) | 146.0 | 51.0 | (141.0) | (58.0) | (313.0) | (127.0) | (22.0) | (645.0) | (41.0) | (29.0) | (43.0) | (36.0) |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 0.6 | 1.0 | 2.0 | 2.0 | 0.4 | 2.0 | 2.0 | 2.0 | - | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Pre-Tax Income | 16.4 | 25.9 | 14.8 | 13.4 | 4.9 | (6.4) | 18.9 | 4.9 | (8.9) | 54.8 | 23.0 | (40.0) | (8.0) | 25.2 | 0.0 | (49.0) | (178.0) | ||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | 7.9 | 1.6 | 1.1 | 0.1 | 3.0 | 1.4 | 6.6 | 1.4 | 7.6 | 4.2 | 15.0 | 2.0 | 3.0 | 1.7 | 4.0 | 5.0 | 3.0 | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | (4.0) | (9.0) | (1.0) | 2.0 | 1.0 | 2.0 |
| Net Income From Continuing Ops | 8.5 | 24.3 | 13.7 | 13.3 | 1.9 | (7.8) | 12.3 | 3.5 | (16.5) | 50.6 | 8.0 | (42.0) | (11.0) | 23.5 | (4.0) | (54.0) | (181.0) | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 8.5 | 24.3 | 13.7 | 13.3 | 1.9 | (7.4) | (10.5) | (19.7) | (41.4) | (56.2) | (21.0) | (42.0) | (11.0) | (495.4) | (4.0) | (54.0) | (181.0) | ||||||||||||
| Net Income Attributable To Parent | 8.5 | 24.3 | 13.7 | 13.3 | 1.9 | (7.4) | (10.5) | (19.7) | (41.4) | (56.2) | (21.0) | (42.0) | (11.0) | (495.4) | (4.0) | (54.0) | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 8.5 | 24.3 | 13.7 | 13.3 | 1.9 | (7.4) | (10.5) | (19.7) | (41.4) | (56.2) | (21.0) | (42.0) | (11.0) | (495.4) | (4.0) | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | - | - | 0.02 | 0.02 | 0.00 | - | (0.02) | (0.03) | (0.07) | - | (0.04) | (0.07) | (0.02) | - | (0.01) | (0.09) | (0.31) | - | 0.13 | (0.25) | (0.11) | - | (0.23) | (0.04) | (1.14) | - | (0.06) | (0.08) | (0.06) |
| EPS Diluted | - | - | 0.02 | 0.02 | 0.00 | - | (0.02) | (0.03) | (0.07) | - | (0.05) | (0.07) | (0.02) | - | (0.09) | (0.10) | (0.35) | - | |||||||||||
| Shares Basic | 586.7 | - | 590.9 | 592.9 | 596.3 | - | 591.2 | 590.5 | 589.8 | - | 584.3 | 583.5 | 582.8 | - | 578.9 | 577.3 | 576.9 | - | |||||||||||
| Shares Diluted | 593.2 | - | 596.3 | 597.4 | 600.8 | - | 593.5 | 591.6 | 589.8 | - | 638.5 | 583.5 | 582.8 | - | 639.8 | 638.1 | 637.7 | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | 19.4 | 29.5 | 14.3 | 14.6 | 7.7 | 14.5 | 23.9 | 6.8 | 0.3 | 73.5 | 24.0 | (33.0) | 5.0 | 43.9 | 24.0 | (22.0) | (148.0) | 186.0 | 93.0 | (96.0) | (9.0) | (256.0) | (82.0) | 24.0 | (595.0) | 21.0 | 20.0 | 5.0 | 17.0 |
| EBIT | 15.3 | 22.9 | 11.9 | 11.5 | 2.0 | (8.0) | 19.5 | 2.2 | (12.9) | 51.0 | 18.0 | (47.0) | (11.0) | 19.2 | (2.0) | (47.0) | (177.0) | 146.0 | 51.0 | ||||||||||
| 5,097.0 |
| 1,351.0 |
| 965.0 |
| 685.0 |
| Selling General & Administrative | - | - | - | - | 340.0 | 297.0 | 344.0 | 493.0 | 409.0 | 476.0 | 553.0 | 653.0 | 769.0 | 2,111.0 | 2,600.0 | 2,400.0 | 1,907.0 | 1,495.0 |
| Selling & Marketing | 114.8 | 114.0 | 95.5 | 104.0 | 102.6 | 183.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 137.6 | 128.8 | 159.7 | 187.2 | 172.0 | 114.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 16.2 | 17.8 | 44.7 | 58.5 | 104.7 | 176.0 | 198.0 | 212.0 | 149.0 | 177.0 | 239.0 | 616.0 | 694.0 | 1,918.0 | 1,523.0 | 927.0 | 616.0 | 328.0 |
| Amortization of Intangibles | - | 12.4 | 16.7 | 21.4 | 24.3 | 161.0 | 177.0 | 188.0 | 129.0 | 141.0 | 163.0 | 492.0 | 510.0 | 1,200.0 | 863.0 | 430.0 | 271.0 | 125.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 386.0 | 369.9 | 394.1 | 479.7 | 573.4 | 469.0 | 1,750.0 | 912.0 | 638.0 | 387.0 | 1,798.0 | 1,164.0 | 2,027.0 | 4,669.0 | 5,078.0 | 4,189.0 | 3,346.0 | 2,375.0 |
| 1,497.0 |
| 4,636.0 |
| 3,238.0 |
| 2,722.0 |
| - |
| - |
| Interest Expense | 6.0 | 6.0 | 6.0 | 5.6 | 6.4 | 6.0 | 15.0 | 23.0 | 24.0 | 0.0 | 0.0 | 75.0 | 0.0 | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 70.5 | 59.0 | 8.5 | 29.8 | (201.8) | 19.0 | (1,113.0) | (148.0) | 77.0 | 406.0 | (1,208.0) | (282.0) | (385.0) | (1,220.0) | 1,518.0 | 4,644.0 | 3,266.0 | 2,801.0 |
| 1,233.0 |
| 809.0 |
| 908.0 |
| Net Income From Continuing Ops | 59.8 | 53.2 | (8.5) | 5.6 | (215.5) | 12.0 | (1,104.0) | (152.0) | 93.0 | 405.0 | (1,206.0) | (208.0) | (304.0) | (628.0) | 1,171.0 | 3,411.0 | 2,457.0 | 1,893.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (18.0) | (7.0) | - | - | - |
| Net Income | 59.8 | 53.2 | (79.0) | (130.2) | (734.4) | 12.0 | (1,104.0) | (152.0) | 93.0 | 405.0 | (1,206.0) | (208.0) | (304.0) | (646.0) | 1,164.0 | 3,411.0 | 2,457.0 | 1,893.0 |
| Net Income Attributable To Parent | 59.8 | 53.2 | (79.0) | (130.2) | (734.4) | 12.0 | (1,104.0) | (152.0) | 93.0 | 405.0 | (1,206.0) | (208.0) | (304.0) | (646.0) | 1,164.0 | 3,411.0 | 2,457.0 | 1,893.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 59.8 | 53.2 | (79.0) | (130.2) | (734.4) | 12.0 | (1,104.0) | (152.0) | 93.0 | 405.0 | (1,206.0) | (208.0) | (304.0) | (646.0) | 1,164.0 | 3,411.0 | 2,457.0 | 1,893.0 |
| 4.35 |
| 3.35 |
| EPS Diluted | 0.10 | 0.09 | (0.13) | (0.22) | (1.35) | (0.31) | (1.97) | (0.32) | 0.00 | 0.74 | (2.30) | (0.86) | (0.58) | (1.23) | 2.22 | 6.34 | 4.31 | 3.30 |
| Shares Basic | 586.7 | 592.3 | 591.5 | 584.5 | 578.7 | 570.6 | 561.3 | 553.9 | 540.5 | 532.9 | 525.3 | 526.3 | 527.7 | 524.2 | 524.1 | 536.0 | 564.5 | 565.1 |
| Shares Diluted | 593.2 | 597.6 | 591.5 | 592.5 | 639.5 | 631.4 | 561.3 | 614.4 | 616.5 | 545.9 | 525.3 | 651.3 | 527.7 | 524.2 | 524.2 | 538.3 | 569.8 | 574.2 |
| 3,854.0 |
| 3,050.0 |
| EBIT | 61.6 | 48.3 | 0.8 | 11.0 | (206.8) | (2.0) | (1,107.0) | (149.0) | 60.0 | 283.0 | (1,181.0) | (223.0) | (423.0) | (1,235.0) | 1,497.0 | 4,636.0 | 3,238.0 | 2,722.0 |
| 82.0 |
| 64.0 |
| 77.0 |
| 83.0 |
| 73.0 |
| 92.0 |
| 83.0 |
| 79.0 |
| 90.0 |
| 113.0 |
| 129.0 |
| 130.0 |
| 121.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| 40.0 |
| 42.0 |
| 45.0 |
| 49.0 |
| 57.0 |
| 45.0 |
| 46.0 |
| 50.0 |
| 62.0 |
| 49.0 |
| 48.0 |
| 53.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 45.0 |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 281.0 |
| (22.0) |
| 66.0 |
| 253.0 |
| 172.0 |
| 465.0 |
| 276.0 |
| 221.0 |
| 788.0 |
| 253.0 |
| 227.0 |
| 219.0 |
| 213.0 |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.0 |
| 76.0 |
| (142.0) |
| (60.0) |
| (313.0) |
| (128.0) |
| (27.0) |
| (645.0) |
| (42.0) |
| (30.0) |
| (43.0) |
| (33.0) |
| 144.0 |
| 74.0 |
| (144.0) |
| (62.0) |
| (315.0) |
| (130.0) |
| (23.0) |
| (636.0) |
| (41.0) |
| (32.0) |
| (44.0) |
| (35.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 144.0 |
| 74.0 |
| (144.0) |
| (62.0) |
| (315.0) |
| (130.0) |
| (23.0) |
| (636.0) |
| (41.0) |
| (32.0) |
| (44.0) |
| (35.0) |
| (181.0) |
| 144.0 |
| 74.0 |
| (144.0) |
| (62.0) |
| (315.0) |
| (130.0) |
| (23.0) |
| (636.0) |
| (41.0) |
| (32.0) |
| (44.0) |
| (35.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (54.0) |
| (181.0) |
| 144.0 |
| 74.0 |
| (144.0) |
| (62.0) |
| (315.0) |
| (130.0) |
| (23.0) |
| (636.0) |
| (41.0) |
| (32.0) |
| (44.0) |
| (35.0) |
| (0.05) |
| (0.25) |
| (0.11) |
| - |
| (0.23) |
| (0.04) |
| (1.14) |
| - |
| (0.07) |
| (0.10) |
| (0.09) |
| 571.1 |
| 568.1 |
| 567.4 |
| - |
| 562.4 |
| 558.9 |
| 557.8 |
| - |
| 554.6 |
| 552.3 |
| 551.8 |
| 632.0 |
| 568.1 |
| 567.4 |
| - |
| 562.4 |
| 558.9 |
| 557.8 |
| - |
| 615.1 |
| 612.8 |
| 612.3 |
| (141.0) |
| (58.0) |
| (313.0) |
| (127.0) |
| (22.0) |
| (645.0) |
| (41.0) |
| (29.0) |
| (43.0) |
| (36.0) |