| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 26.5 | 24.8 | 22.6 | 21.2 | 20.5 | 18.5 | 17.2 | 15.3 | 14.4 | - | 11.6 | - | - |
| Cost of Revenue | 3.4 | 3.1 | 2.6 | 2.5 | 2.5 | 2.3 | 2.2 | 2.2 | 2.1 | - | 1.9 | - | - |
| Gross Profit | 23.1 | 21.6 | 19.9 | 18.7 | 18.0 | 16.2 | 15.0 | 13.2 | 12.3 | - | 9.7 | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | 6.2 | 5.1 | 5.0 | 4.9 | 4.2 | 3.9 | 3.4 | 3.3 | 3.0 | - | 2.3 | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | (20.7) | (14.6) | (14.6) | (15.0) | (14.2) | (12.9) | (9.9) | (8.4) | (8.5) | - | (7.2) | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.4 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (19.7) | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | (0.52) | - | (0.37) | (0.38) | (0.36) | - | (1.85) | (1.61) | (1.56) | - | (1.32) | - | - |
| EPS Diluted | (0.52) | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | (20.5) | (14.1) | (14.4) | (14.7) | (13.9) | (12.3) | (9.8) | (8.3) | (8.2) | - | (7.0) | - | - |
| EBIT | (20.7) | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 95.1 | 89.1 | 65.4 | 45.2 |
| Cost of Revenue | 11.7 | 10.8 | 8.7 | 7.1 |
| Gross Profit | 83.4 | 78.3 | 56.8 | 38.2 |
| Operating Expenses | ||||
| Research & Development | 21.1 | 19.1 | 13.6 | 9.0 |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | 77.4 | 73.1 | 49.1 | |
| Operating Income | ||||
| Operating Income | (64.9) | (58.4) | (39.7) | (30.0) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 1.9 | 1.9 | 2.0 | 2.1 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (60.4) | (53.4) | (40.5) | (29.5) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (1.60) | (1.46) | (3.39) | (5.56) |
| EPS Diluted | (1.60) | (1.46) | (3.39) | (5.56) |
| Shares Basic | 37.7 | 36.5 | 11.9 | 5.3 |
| Supplementary Data | ||||
| EBITDA | (63.7) | (57.1) | (38.6) | (29.2) |
| EBIT | (64.9) | (58.4) | (39.7) | (30.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 22.4 | 19.1 | 18.6 | 17.4 | 18.0 | 15.2 | 12.5 | 10.7 | 10.6 | - | 9.6 | - | - |
| General & Administrative | 15.3 | 12.1 | 11.0 | 11.4 | 9.9 | 10.0 | 9.0 | 7.6 | 7.2 | - | 5.0 | - | - |
| Depreciation & Amortization | 0.2 | 0.5 | 0.3 | 0.2 | 0.3 | 0.6 | 0.2 | 0.2 | 0.3 | - | 0.2 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 43.9 | 36.2 | 34.6 | 33.6 | 32.2 | 29.1 | 24.9 | 21.6 | 20.8 | - | 16.9 | - | - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| - |
| 0.5 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.4 | 1.5 | 1.7 | 1.8 | 1.9 | 1.9 | 0.2 | 0.3 | 0.4 | - | 0.6 | - | - |
| Pre-Tax Income | (19.7) | (13.5) | (13.5) | (13.6) | (12.8) | (12.6) | (10.4) | (8.9) | (8.5) | - | (7.1) | - | - |
| (13.5) |
| (13.5) |
| (13.6) |
| (12.8) |
| (12.6) |
| (10.4) |
| (8.9) |
| (8.5) |
| (8.3) |
| (7.1) |
| (6.2) |
| (7.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (19.7) | (13.5) | (13.5) | (13.6) | (12.8) | (12.6) | (10.4) | (8.9) | (8.5) | (8.3) | (7.1) | (6.2) | (7.9) |
| Net Income Attributable To Parent | (19.7) | (13.5) | (13.5) | (13.6) | (12.8) | (12.6) | (10.4) | (8.9) | (8.5) | (8.3) | (7.1) | (6.2) | (7.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (19.7) | (13.5) | (13.5) | (13.6) | (12.8) | (12.6) | (10.4) | (8.9) | (8.5) | (8.3) | (7.1) | (6.2) | (7.9) |
| - |
| (0.37) |
| (0.38) |
| (0.36) |
| - |
| (1.85) |
| (1.61) |
| (1.56) |
| - |
| (1.32) |
| - |
| - |
| Shares Basic | 37.7 | - | 36.8 | 36.3 | 35.9 | - | 5.6 | 5.6 | 5.5 | - | 5.3 | - | - |
| Shares Diluted | 37.7 | - | 36.8 | 36.3 | 35.9 | - | 5.6 | 5.6 | 5.5 | - | 5.3 | - | - |
| (14.6) |
| (14.6) |
| (15.0) |
| (14.2) |
| (12.9) |
| (9.9) |
| (8.4) |
| (8.5) |
| - |
| (7.2) |
| - |
| - |
| 38.9 |
| General & Administrative | 49.8 | 44.5 | 33.8 | 20.3 |
| Depreciation & Amortization | 1.2 | 1.3 | 1.1 | 0.8 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 148.3 | 136.7 | 96.5 | 68.2 |
| - |
| Other Non-Operating Income | 6.4 | 6.9 | 2.7 | 2.6 |
| Pre-Tax Income | (60.4) | (53.4) | (40.5) | (29.5) |
| - |
| Net Income | (60.4) | (53.4) | (40.5) | (29.5) |
| Net Income Attributable To Parent | (60.4) | (53.4) | (40.5) | (29.5) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (60.4) | (53.4) | (40.5) | (29.5) |
| Shares Diluted | 37.7 | 36.5 | 11.9 | 5.3 |