| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 216.2 | 292.9 | 216.8 | 181.4 | 120.9 | 101.6 | 100.0 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | 31.3 | 31.8 | 21.6 | 25.0 | 23.1 | 27.6 | 24.8 |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 5.3 | 88.4 | 32.6 | (18.0) | (58.0) | (60.8) | (67.0) |
| Non-Operating | |||||||
| Interest Income | 6.8 | 7.0 | 7.4 | 1.6 | 0.5 | 1.7 | 2.6 |
| Interest Expense | 12.8 | 11.4 | 13.5 | 19.2 | 12.8 | 13.8 | 13.7 |
| Tax & Net | |||||||
| Income Tax Expense | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (0.5) | 82.0 | 24.3 | (71.8) | (102.6) | (67.7) | |
| Per Share | |||||||
| EPS Basic | 0.00 | - | 0.09 | (7.97) | (3.57) | (2.59) | (2.54) |
| EPS Diluted | 0.00 | - | 0.08 | (7.97) | (3.57) | (2.59) | (2.54) |
| Supplementary Data | |||||||
| EBITDA | 10.3 | 92.7 | 37.5 | (11.6) | (50.9) | (50.3) | (55.4) |
| EBIT | 5.3 | 88.4 | 32.6 | (18.0) | (58.0) | (60.8) | (67.0) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 907.3 | 812.0 | 412.3 | 306.1 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | 109.8 | 101.6 | 113.9 | 116.9 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 172.7 | 167.5 | 152.6 | |
| Operating Income | ||||
| Operating Income | 108.3 | 45.1 | (257.1) | (319.6) |
| Non-Operating | ||||
| Interest Income | 22.8 | 16.5 | 7.1 | 11.3 |
| Interest Expense | 56.9 | 56.9 | 50.0 | 31.6 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.1) | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 34.0 | (68.1) | (281.9) | (341.4) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (1.46) | (3.22) | (10.66) | (13.24) |
| EPS Diluted | (1.46) | (3.22) | (10.66) | (13.24) |
| Shares Basic | 282.6 | 167.2 | 35.5 | 34.9 |
| Supplementary Data | ||||
| EBITDA | 129.0 | 67.7 | (208.2) | (270.6) |
| EBIT | 108.3 | 45.1 | (257.1) | (319.6) |
| - |
| Selling & Marketing | 45.0 | 44.2 | 41.3 | 42.3 | 39.8 | 36.8 | 38.7 |
| General & Administrative | 59.7 | 56.5 | 52.0 | 64.4 | 52.1 | 40.9 | 41.1 |
| Depreciation & Amortization | 5.1 | 4.3 | 4.9 | 6.4 | 7.0 | 10.5 | 11.6 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 210.9 | 204.5 | 184.2 | 199.4 | 178.9 | 162.5 | 167.1 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (5.9) | (6.5) | (8.3) | (53.8) | (44.6) | (6.9) | 0.8 |
| Pre-Tax Income | (0.6) | 82.0 | 24.3 | (71.8) | (102.6) | (67.7) | (66.2) |
| (66.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (0.5) | 82.0 | 24.3 | (71.8) | (102.6) | (67.7) | (66.2) |
| Net Income Attributable To Parent | (0.5) | 82.0 | 24.3 | (71.8) | (102.6) | (67.7) | (66.2) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.5) | 82.0 | 24.3 | (517.2) | (127.0) | (92.4) | (89.8) |
| Shares Basic | 282.6 | - | 282.1 | 64.9 | 35.6 | 35.6 | 35.4 |
| Shares Diluted | 282.6 | - | 297.2 | 64.9 | 35.6 | 35.6 | 35.4 |
| 142.9 |
| General & Administrative | 232.6 | 225.0 | 169.4 | 149.1 |
| Depreciation & Amortization | 20.6 | 22.6 | 48.9 | 49.0 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 798.9 | 766.9 | 669.4 | 625.7 |
| - |
| Other Non-Operating Income | (74.5) | (113.2) | (24.8) | (21.9) |
| Pre-Tax Income | 33.8 | (68.1) | (281.9) | (341.4) |
| - |
| Net Income | 34.0 | (68.1) | (281.9) | (341.4) |
| Net Income Attributable To Parent | 34.0 | (68.1) | (281.9) | (341.4) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (411.4) | (538.0) | (378.3) | (462.5) |
| Shares Diluted | 282.6 | 167.2 | 35.5 | 34.9 |