| (in millions of USD, except per-share data) | 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 | Q3 FY 19 | Q2 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 406.6 | 414.7 | 395.7 | 383.3 | 358.2 | 362.6 | 358.5 | 343.7 | 323.0 | 318.5 | 305.0 | 296.0 | 272.6 | 260.0 | 229.9 | 200.2 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 1,600.3 | 1,462.6 | 1,290.2 | 1,058.5 | 642.0 | 238.3 | 157.6 | 108.4 | 64.9 |
| Cost of Revenue | 308.9 | 272.1 | 234.6 | 194.0 | 145.0 | 61.8 | 39.1 | 29.9 | 19.4 |
| Gross Profit | 1,291.4 | 1,190.5 | 1,055.6 | 864.5 | 497.0 | 176.5 | 118.5 | 78.4 | 45.5 |
| Operating Expenses | |||||||||
| Research & Development | 327.5 | 340.1 | 336.8 | 314.6 | 219.8 | 89.5 | 53.0 | 28.9 | 18.0 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (61.4) | (80.6) | (174.2) | (295.8) | (316.8) | (114.0) | (34.2) | (9.8) | (7.8) |
| Non-Operating | |||||||||
| Interest Income | - | - | 122.3 | 91.3 | 6.7 | 3.0 | 4.1 | 3.2 | 1.1 |
| Interest Expense | - | - | 19.2 | 15.2 | 9.4 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 6.7 | 6.6 | 2.6 | 0.8 | (4.3) | (40.6) | 0.1 | (0.2) | 0.0 |
| Net Income From Continuing Ops | 0.2 | 23.8 | (28.9) | (223.7) | |||||
| Per Share | |||||||||
| EPS Basic | 0.00 | 0.23 | (0.27) | (2.11) | (3.21) | (1.19) | (0.70) | - | - |
| EPS Diluted | 0.00 | (0.07) | (0.27) | (2.11) | (3.21) | ||||
| Supplementary Data | |||||||||
| EBITDA | (33.7) | (53.1) | (151.0) | (280.3) | (305.3) | (109.1) | (33.1) | (6.6) | (5.5) |
| EBIT | (61.4) | (80.6) | (174.2) | (295.8) | (316.8) | ||||
| 166.9 |
| 156.5 |
| 118.3 |
| 78.3 |
| 59.7 |
| 54.0 |
| 46.2 |
| 42.1 |
| 41.2 |
| 39.1 |
| 35.2 |
| 28.2 |
| 26.0 |
| Cost of Revenue | 74.7 | 83.6 | 77.0 | 73.6 | 67.2 | 66.6 | 64.7 | 65.2 | 55.0 | 58.4 | 56.0 | 52.6 | 48.9 | 47.5 | 45.1 | 43.4 | 37.3 | 34.4 | 29.8 | 20.3 | 15.4 | 14.0 | 12.1 | 10.1 | 10.1 | 9.8 | 9.1 | 7.9 | 7.2 |
| Gross Profit | 331.9 | 331.1 | 318.7 | 309.8 | 291.0 | 295.9 | 293.8 | 278.5 | 268.0 | 260.1 | 249.0 | 243.4 | 223.7 | 212.5 | 184.8 | 156.8 | 129.6 | 122.1 | 88.5 | 58.0 | 44.3 | 40.1 | 34.1 | 32.0 | 31.1 | 29.3 | 26.0 | 20.3 | 18.8 |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | 74.4 | 82.8 | 80.3 | 90.1 | 86.5 | 84.8 | 78.7 | 79.6 | 81.6 | 86.5 | 89.1 | 81.8 | 78.8 | 78.9 | 75.1 | 66.9 | 59.6 | 51.4 | 41.9 | 28.9 | 22.3 | 20.5 | 17.8 | 14.5 | 14.0 | 13.0 | 11.5 | 7.9 | 6.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | 153.2 | 155.4 | 149.2 | 148.1 | 136.8 | 132.5 | 126.3 | 123.7 | 118.1 | 118.3 | 118.4 | 117.2 | 115.4 | 164.7 | 118.6 | 102.5 | 81.1 | ||||||||||||
| General & Administrative | 72.3 | 79.5 | 76.9 | 70.2 | 73.9 | 71.1 | 66.8 | 70.5 | 63.9 | 70.1 | 73.3 | 41.2 | 71.7 | 69.4 | 66.7 | 38.5 | 60.0 | ||||||||||||
| Depreciation & Amortization | 8.5 | 8.4 | 8.1 | 2.8 | 7.9 | 7.9 | 9.0 | (14.2) | 12.3 | 12.3 | 12.8 | (20.6) | 12.1 | 12.0 | 12.0 | (22.1) | |||||||||||||
| Amortization of Intangibles | - | - | 15.2 | - | - | - | 16.9 | - | - | - | 20.2 | - | - | - | 19.8 | 19.8 | 19.8 | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | 332.3 | 349.2 | 339.5 | 332.0 | 320.0 | 317.7 | 301.5 | 300.7 | 295.6 | 327.8 | 305.6 | 284.8 | 277.9 | 325.0 | 272.5 | 240.1 | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | (0.4) | (18.1) | (20.7) | (22.2) | (28.9) | (21.7) | (7.7) | (22.2) | (27.6) | (67.7) | (56.6) | (41.4) | (54.2) | (112.5) | (87.7) | (83.4) | (83.2) | (76.1) | (74.2) | (70.7) | (15.3) | (14.2) | (13.8) | (10.3) | (9.7) | (7.9) | (6.3) | (2.8) | (0.6) |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 0.5 | 0.6 | 0.9 | 0.8 | 1.4 | 0.9 | 1.0 | 1.0 | 0.6 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | 15.2 | 16.0 | 17.9 | 19.2 | 18.7 | 55.3 | 17.9 | 29.8 | 59.8 | 28.9 | 29.3 | 26.3 | 23.6 | 17.0 | 5.9 | (1.0) | (4.4) | ||||||||||||
| Pre-Tax Income | 14.8 | (2.1) | (2.8) | (3.1) | (10.3) | 33.6 | 10.2 | 7.6 | 32.2 | (38.8) | (27.3) | (15.1) | (30.6) | (95.4) | (81.7) | (84.3) | |||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | 2.0 | 0.5 | 0.1 | 4.0 | 1.3 | 0.0 | 1.3 | 0.0 | 0.4 | 1.7 | 0.5 | 0.7 | 0.5 | (0.4) | (0.1) | 0.6 | (0.9) | (0.6) | (3.4) | - | 0.0 | (0.3) | - | - | 0.0 | - | 0.1 | (0.1) | (0.0) |
| Net Income From Continuing Ops | 12.8 | (2.6) | (3.0) | (7.1) | (11.6) | 33.5 | 8.9 | 7.6 | 31.8 | (40.4) | (27.9) | (15.9) | (31.1) | (95.1) | (81.6) | (84.9) | (86.7) | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 12.8 | (2.6) | (3.0) | (7.1) | (11.6) | 33.5 | 8.9 | 7.6 | 31.8 | (40.4) | (27.9) | (15.9) | (31.1) | (95.1) | (81.6) | (84.9) | (86.7) | ||||||||||||
| Net Income Attributable To Parent | 12.8 | (2.6) | (3.0) | (7.1) | (11.6) | 33.5 | 8.9 | 7.6 | 31.8 | (40.4) | (27.9) | (15.9) | (31.1) | (95.1) | (81.6) | (84.9) | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 12.8 | (2.6) | (3.0) | (7.1) | (11.6) | 33.5 | 8.9 | 7.6 | 31.8 | (40.4) | (27.9) | (15.9) | (31.1) | (95.1) | (81.6) | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 0.13 | (0.03) | (0.03) | - | (0.11) | 0.33 | 0.08 | - | 0.30 | (0.38) | (0.26) | - | (0.29) | (0.90) | (0.78) | - | (0.84) | (0.78) | (0.78) | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.12 | (0.03) | (0.03) | - | (0.11) | (0.06) | 0.08 | - | 0.00 | (0.38) | (0.26) | - | (0.29) | (0.90) | (0.78) | - | (0.84) | (0.78) | |||||||||||
| Shares Basic | 99.3 | 100.5 | 101.9 | - | 102.2 | 103.1 | 105.7 | - | 105.4 | 105.9 | 106.8 | - | 106.6 | 105.9 | 105.1 | - | 103.8 | 102.9 | |||||||||||
| Shares Diluted | 112.7 | 100.5 | 101.9 | - | 102.2 | 104.5 | 107.3 | - | 111.2 | 105.9 | 106.8 | - | 106.6 | 105.9 | 105.1 | - | 103.8 | 102.9 | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | 8.1 | (9.7) | (12.7) | (19.5) | (21.1) | (13.9) | 1.3 | (36.4) | (15.4) | (55.4) | (43.8) | (62.0) | (42.1) | (100.4) | (75.7) | (105.4) | (71.2) | (64.1) | (64.5) | (69.3) | (13.8) | (13.2) | (12.9) | (12.3) | (8.6) | (6.8) | (5.3) | (2.0) | 0.2 |
| EBIT | (0.4) | (18.1) | (20.7) | (22.2) | (28.9) | (21.7) | (7.7) | (22.2) | (27.6) | (67.7) | (56.6) | (41.4) | (54.2) | (112.5) | (87.7) | (83.4) | (83.2) | (76.1) | (74.2) | ||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 606.0 | 543.7 | 478.5 | 515.9 | 307.2 | 67.9 | 45.1 | 30.1 | 19.3 |
| General & Administrative | 298.9 | 281.9 | 277.7 | 249.1 | 221.0 | 128.1 | 53.5 | 29.2 | 16.0 |
| Depreciation & Amortization | 27.7 | 27.5 | 23.2 | 15.5 | 11.5 | 4.9 | 1.1 | 3.2 | 2.3 |
| Amortization of Intangibles | - | 61.9 | 80.0 | 80.2 | 76.0 | 5.7 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,352.9 | 1,271.1 | 1,229.7 | 1,160.3 | 813.8 | 290.4 | 152.7 | 88.2 | 53.3 |
| 28.2 |
| 0.2 |
| 0.8 |
| 0.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 68.3 | 111.0 | 147.8 | 72.9 | (13.9) | (25.4) | 3.2 | 2.3 | 0.6 |
| Pre-Tax Income | 6.8 | 30.4 | (26.3) | (222.9) | (330.7) | (139.3) | (31.0) | (7.5) | (7.2) |
| (326.4) |
| (98.7) |
| (31.1) |
| (7.3) |
| (7.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 0.2 | 23.8 | (28.9) | (223.7) | (326.4) | (98.7) | (31.1) | (7.3) | (7.2) |
| Net Income Attributable To Parent | 0.2 | 23.8 | (28.9) | (223.7) | (326.4) | (98.7) | (31.1) | (7.3) | (7.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.2 | 23.8 | (28.9) | (223.7) | (326.4) | (98.7) | (31.1) | (7.3) | (7.2) |
| (1.19) |
| (0.70) |
| - |
| - |
| Shares Basic | 99.3 | 103.6 | 106.1 | 106.0 | 101.8 | 82.8 | 44.1 | - | - |
| Shares Diluted | 112.7 | 103.9 | 106.1 | 106.0 | 101.8 | 82.8 | 44.1 | - | - |
| (114.0) |
| (34.2) |
| (9.8) |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.9 |
| 53.6 |
| 25.7 |
| 15.2 |
| 14.2 |
| 12.9 |
| 11.5 |
| 11.8 |
| 11.5 |
| 10.3 |
| 7.4 |
| 6.9 |
| 65.0 |
| 57.5 |
| 69.2 |
| 22.1 |
| 19.6 |
| 17.2 |
| 15.1 |
| 15.1 |
| 12.7 |
| 10.5 |
| 7.9 |
| 6.4 |
| 12.0 |
| 11.9 |
| 9.7 |
| 1.4 |
| 1.5 |
| 1.0 |
| 0.9 |
| (2.1) |
| 1.1 |
| 1.1 |
| 1.0 |
| 0.8 |
| 0.8 |
| 19.8 |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.8 |
| 198.2 |
| 162.7 |
| 128.7 |
| 59.6 |
| 54.2 |
| 47.9 |
| 42.3 |
| 40.8 |
| 37.2 |
| 32.3 |
| 23.2 |
| 19.4 |
| - |
| 12.3 |
| 11.9 |
| 3.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.0) |
| (3.5) |
| (11.4) |
| (11.4) |
| (3.3) |
| 0.8 |
| 0.8 |
| 1.4 |
| 0.4 |
| 0.6 |
| 0.7 |
| 0.7 |
| (87.6) |
| (81.1) |
| (77.7) |
| (82.1) |
| (26.7) |
| (17.5) |
| (13.0) |
| (9.5) |
| (8.3) |
| (7.6) |
| (5.6) |
| (2.1) |
| 0.1 |
| (80.4) |
| (74.3) |
| (41.9) |
| (26.7) |
| (17.2) |
| (13.0) |
| (9.5) |
| (8.3) |
| (7.6) |
| (5.7) |
| (2.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (80.4) |
| (74.3) |
| (41.9) |
| (26.7) |
| (17.2) |
| (13.0) |
| (9.5) |
| (8.3) |
| (7.6) |
| (5.7) |
| (2.0) |
| 0.1 |
| (86.7) |
| (80.4) |
| (74.3) |
| (41.9) |
| (26.7) |
| (17.2) |
| (13.0) |
| (9.5) |
| (8.3) |
| (7.6) |
| (5.7) |
| (2.0) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (84.9) |
| (86.7) |
| (80.4) |
| (74.3) |
| (41.9) |
| (26.7) |
| (17.2) |
| (13.0) |
| (9.5) |
| (8.3) |
| (7.6) |
| (5.7) |
| (2.0) |
| 0.1 |
| (0.78) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (70.7) |
| (15.3) |
| (14.2) |
| (13.8) |
| (10.3) |
| (9.7) |
| (7.9) |
| (6.3) |
| (2.8) |
| (0.6) |