| (in millions of USD, except per-share data) | 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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||
| Revenues | 64.2 | 115.1 | 60.6 | 62.2 | 78.0 | 50.9 | 54.8 | 70.5 | 67.8 | 138.3 | 80.8 | 61.7 | 68.4 | 83.7 | 58.1 | 89.0 | ||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 302.1 | 251.8 | 331.5 | 294.5 | 327.9 | 387.2 | 331.0 | 303.3 | 277.0 |
| Cost of Revenue | 65.6 | 68.6 | 87.2 | 95.2 | 97.2 | 101.1 | 107.9 | 99.3 | 83.0 |
| Gross Profit | 236.5 | 183.1 | 244.3 | 199.3 | 230.7 | 286.1 | 223.1 | 204.0 | 194.0 |
| Operating Expenses | |||||||||
| Research & Development | 108.6 | 97.8 | 121.6 | 123.3 | 107.1 | 112.1 | 88.9 | 93.1 | 81.0 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 24.2 | (2.3) | (579.9) | (27.2) | (184.3) | 60.6 | 22.4 | 10.9 | 36.9 |
| Non-Operating | |||||||||
| Interest Income | 3.0 | 3.9 | 5.4 | 4.5 | 1.0 | 0.1 | 0.6 | - | - |
| Interest Expense | 7.3 | 10.2 | 12.6 | 14.8 | 14.4 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 40.5 | 9.9 | 3.5 | 19.9 | 112.1 | 2.4 | (4.7) | (89.1) | 30.9 |
| Net Income From Continuing Ops | (19.6) | (18.7) | (588.1) | (56.3) | |||||
| Per Share | |||||||||
| EPS Basic | (0.44) | (0.43) | (14.12) | (1.40) | (7.93) | 1.22 | (0.50) | 2.76 | 0.16 |
| EPS Diluted | (0.42) | (0.43) | (14.12) | (1.40) | (7.93) | ||||
| Supplementary Data | |||||||||
| EBITDA | - | 8.3 | (569.3) | (11.2) | (160.4) | 90.3 | 52.5 | 39.7 | 62.6 |
| EBIT | 24.2 | (2.3) | (579.9) | (27.2) | (184.3) | ||||
| 86.3 |
| 94.4 |
| 98.1 |
| 96.8 |
| 98.7 |
| 93.6 |
| 91.2 |
| 75.2 |
| 86.8 |
| 77.7 |
| 83.0 |
| 77.6 |
| 70.3 |
| 72.5 |
| Cost of Revenue | 16.9 | 15.7 | 16.6 | 16.3 | 17.8 | 17.8 | 19.9 | 20.1 | 20.9 | 26.3 | 23.0 | 20.9 | 25.0 | 26.2 | 24.4 | 24.3 | 24.3 | 24.2 | 24.1 | 23.8 | 26.2 | 26.9 | 25.6 | 27.6 | 28.7 | 25.9 | 27.0 | 23.7 | 24.4 | 24.2 |
| Gross Profit | 47.3 | 99.4 | 44.0 | 45.9 | 60.2 | 33.1 | 34.9 | 50.4 | 46.9 | 112.0 | 57.7 | 40.7 | 43.4 | 57.5 | 33.8 | 64.8 | 62.0 | 70.2 | 73.9 | 73.0 | 72.4 | 66.8 | 65.7 | 47.6 | 58.1 | 51.8 | 55.9 | 53.9 | 45.9 | 48.3 |
| Operating Expenses | ||||||||||||||||||||||||||||||
| Research & Development | 30.3 | 24.7 | 26.4 | 27.2 | 23.3 | 20.9 | 25.2 | 31.2 | 31.8 | 33.3 | 35.1 | 30.2 | 28.5 | 29.5 | 25.3 | 26.0 | 30.0 | 25.8 | 28.7 | 30.4 | 28.9 | 24.1 | 22.0 | 22.0 | 21.3 | 23.5 | 23.7 | 23.0 | 22.6 | 23.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Selling & Marketing | 6.5 | 5.6 | 6.2 | 5.9 | 4.9 | 4.8 | 4.8 | 5.2 | 5.6 | 6.1 | 5.8 | 4.3 | 8.2 | 9.2 | 8.6 | 8.3 | 8.3 | |||||||||||||
| General & Administrative | 12.8 | 32.0 | 12.5 | 12.3 | 11.2 | 12.8 | 13.2 | 9.8 | 16.7 | 12.8 | 11.5 | 13.0 | 19.2 | 14.3 | 10.7 | 10.6 | 13.8 | |||||||||||||
| Depreciation & Amortization | - | 2.2 | - | - | - | 2.4 | - | - | - | 2.7 | - | - | - | 5.0 | - | - | ||||||||||||||
| Amortization of Intangibles | - | - | 0.0 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 2.5 | 2.5 | - | 2.9 | 4.0 | |||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Operating Expenses | 49.7 | 70.0 | 45.8 | 46.8 | 42.8 | 50.0 | 54.1 | 405.3 | 311.3 | 53.4 | 53.8 | 49.2 | 64.0 | 59.5 | 263.1 | 49.0 | ||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Income | (2.4) | 29.3 | (1.8) | (0.9) | 17.4 | (16.9) | (19.2) | (354.9) | (264.4) | 58.6 | 3.9 | (8.5) | (20.6) | (2.0) | (229.3) | 15.8 | 6.3 | 22.9 | 10.8 | 14.9 | 17.3 | 17.5 | 16.3 | (4.3) | 12.3 | (1.9) | 4.6 | 3.3 | 0.2 | 2.8 |
| Non-Operating | ||||||||||||||||||||||||||||||
| Interest Income | 0.7 | 0.9 | 0.6 | 0.9 | 0.9 | 1.4 | 1.4 | 1.3 | 1.2 | 1.4 | 1.2 | 1.2 | 1.2 | 0.9 | 0.6 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | - | - | - | - |
| Interest Expense | 1.5 | 1.7 | 1.7 | 2.4 | 2.7 | 3.4 | 3.1 | 3.1 | 3.1 | 3.2 | 3.1 | 4.1 | 4.0 | 3.5 | 3.8 | 3.8 | 3.4 | 3.4 | ||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Operating Income | 0.3 | 1.6 | (2.6) | 1.7 | 0.5 | 0.3 | 0.5 | 0.6 | (0.0) | 1.4 | (1.6) | (2.0) | 1.1 | 3.7 | (0.3) | (0.5) | (0.0) | |||||||||||||
| Pre-Tax Income | (3.0) | 30.1 | (5.5) | (0.8) | 16.1 | (18.6) | (20.4) | (356.1) | (266.3) | 58.2 | 0.3 | (13.4) | (22.4) | (0.9) | (232.8) | 11.7 | ||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||
| Income Tax Expense | (4.7) | 35.3 | 7.9 | 1.9 | (5.6) | 5.7 | 0.0 | (42.6) | 11.6 | 34.3 | 11.9 | 3.0 | 3.7 | 1.3 | (2.7) | 111.0 | 3.4 | 0.3 | (0.5) | 6.1 | 6.2 | (9.4) | 1.4 | (2.2) | (6.7) | 2.8 | (90.9) | 1.3 | (0.0) | 0.5 |
| Net Income From Continuing Ops | 1.7 | (5.2) | (13.4) | (2.7) | 21.7 | (24.3) | (20.4) | (313.5) | (278.0) | 23.9 | (11.6) | (16.5) | (26.1) | (2.2) | (230.1) | (99.3) | (0.5) | |||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Net Income | 1.7 | (5.2) | (13.4) | (2.7) | 21.7 | (24.3) | (20.4) | (313.5) | (278.0) | 23.9 | (11.6) | (16.5) | (26.1) | (2.2) | (230.1) | (99.3) | (0.5) | |||||||||||||
| Net Income Attributable To Parent | 1.7 | (5.2) | (13.4) | (2.7) | 21.7 | (24.3) | (20.4) | (313.5) | (278.0) | 23.9 | (11.6) | (16.5) | (26.1) | (2.2) | (230.1) | (99.3) | ||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Net Income To Common Shareholders | 1.7 | (5.2) | (13.4) | (2.7) | 21.7 | (24.3) | (20.4) | (313.5) | (278.0) | 23.9 | (11.6) | (16.5) | (26.1) | (2.2) | (230.1) | |||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||
| EPS Basic | 0.04 | (0.12) | - | (0.06) | 0.50 | (0.57) | - | (7.50) | (6.66) | 0.58 | - | (0.41) | (0.65) | (0.05) | - | (2.53) | (0.01) | 0.49 | - | 0.15 | 0.30 | 0.56 | - | (0.77) | 0.35 | (0.31) | - | 0.05 | 0.01 | 0.06 |
| EPS Diluted | 0.04 | (0.12) | - | (0.06) | 0.46 | (0.57) | - | (7.50) | (6.66) | 0.53 | - | (0.41) | (0.65) | (0.05) | - | (2.53) | (0.01) | 0.47 | ||||||||||||
| Shares Basic | 45.1 | 45.0 | - | 43.3 | 43.2 | 42.9 | - | 41.8 | 41.7 | 41.2 | - | 40.3 | 40.2 | 40.0 | - | 39.3 | 39.2 | 38.8 | ||||||||||||
| Shares Diluted | 46.9 | 45.0 | - | 43.3 | 51.5 | 42.9 | - | 41.8 | 41.7 | 49.3 | - | 40.3 | 40.2 | 40.0 | - | 39.3 | 39.2 | 44.4 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| EBITDA | - | 31.5 | - | - | - | (14.5) | - | - | - | 61.3 | - | - | - | 3.0 | - | - | - | 30.1 | - | - | - | 25.2 | - | - | - | 5.5 | - | - | - | 10.2 |
| EBIT | (2.4) | 29.3 | (1.8) | (0.9) | 17.4 | (16.9) | (19.2) | (354.9) | (264.4) | 58.6 | 3.9 | (8.5) | (20.6) | (2.0) | (229.3) | 15.8 | 6.3 | 22.9 | 10.8 | |||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 24.2 | 21.8 | 21.7 | 27.5 | 31.1 | 38.7 | 33.4 | 36.3 | 30.6 |
| General & Administrative | 69.6 | 48.8 | 52.5 | 57.9 | 42.7 | 57.0 | 49.4 | 25.9 | 19.9 |
| Depreciation & Amortization | - | 10.5 | 10.6 | 16.0 | 23.9 | 29.7 | 30.0 | 28.8 | 25.8 |
| Amortization of Intangibles | - | 1.7 | 2.3 | 6.3 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 212.4 | 185.4 | 824.2 | 226.5 | 415.1 | 225.5 | 200.7 | 193.1 | 157.2 |
| 14.0 |
| 22.7 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.9 | (0.2) | 2.5 | 1.1 | (1.0) | 1.6 | (23.3) | 0.3 | (0.1) |
| Pre-Tax Income | 20.8 | (8.8) | (584.6) | (36.4) | (198.8) | 48.3 | (23.0) | 11.2 | 36.8 |
| (310.8) |
| 45.9 |
| (18.3) |
| 100.3 |
| 5.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (19.6) | (18.7) | (588.1) | (56.3) | (310.8) | 45.9 | (18.3) | 100.3 | 5.9 |
| Net Income Attributable To Parent | (19.6) | (18.7) | (588.1) | (56.3) | (310.8) | 45.9 | (18.3) | 100.3 | 5.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (19.6) | (18.7) | (588.1) | (56.3) | (310.8) | 45.9 | (18.3) | 100.3 | 5.9 |
| 1.17 |
| (0.50) |
| 2.76 |
| 0.16 |
| Shares Basic | 45.1 | 43.2 | 41.6 | 40.2 | 39.2 | 37.8 | 36.4 | 36.4 | 36.4 |
| Shares Diluted | 46.9 | 43.2 | 41.6 | 40.2 | 39.2 | 39.3 | 36.4 | 36.4 | 36.4 |
| 60.6 |
| 22.4 |
| 10.9 |
| 36.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| 10.6 |
| 9.5 |
| 9.6 |
| 9.0 |
| 8.6 |
| 9.2 |
| 7.7 |
| 7.9 |
| 8.8 |
| 8.2 |
| 9.8 |
| 9.4 |
| 7.5 |
| 18.4 |
| 13.2 |
| 13.0 |
| 12.4 |
| 12.9 |
| 14.3 |
| 10.7 |
| 11.5 |
| 8.3 |
| 6.2 |
| 5.7 |
| 5.7 |
| - |
| 7.2 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| 7.3 |
| 5.0 |
| - |
| 5.1 |
| 5.1 |
| 5.0 |
| - |
| 5.2 |
| 5.4 |
| 5.2 |
| - |
| 5.1 |
| 5.2 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.7 |
| 47.3 |
| 63.2 |
| 58.0 |
| 55.1 |
| 49.2 |
| 49.4 |
| 51.9 |
| 45.8 |
| 53.6 |
| 51.3 |
| 50.6 |
| 45.7 |
| 45.5 |
| 3.4 |
| 3.3 |
| 3.5 |
| 3.8 |
| 3.7 |
| 5.5 |
| 6.7 |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 0.1 |
| 0.2 |
| 3.5 |
| (2.2) |
| (3.0) |
| (20.4) |
| 0.2 |
| (0.1) |
| 0.2 |
| (0.2) |
| 0.3 |
| (0.0) |
| 3.0 |
| 19.3 |
| 7.5 |
| 11.9 |
| 17.4 |
| 11.5 |
| 9.6 |
| (30.3) |
| 6.1 |
| (8.5) |
| 4.8 |
| 3.1 |
| 0.4 |
| 2.8 |
| 19.0 |
| 8.0 |
| 5.8 |
| 11.2 |
| 20.9 |
| 8.7 |
| (28.1) |
| 12.8 |
| (11.8) |
| 95.8 |
| 1.8 |
| 0.5 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 8.0 |
| 5.8 |
| 11.2 |
| 20.9 |
| 8.7 |
| (28.1) |
| 12.8 |
| (11.8) |
| 95.8 |
| 1.8 |
| 0.5 |
| 2.3 |
| (0.5) |
| 19.0 |
| 8.0 |
| 5.8 |
| 11.2 |
| 20.9 |
| 8.2 |
| (28.1) |
| 12.8 |
| (11.3) |
| 95.8 |
| 1.8 |
| 0.5 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (99.3) |
| (0.5) |
| 19.0 |
| 7.3 |
| 5.8 |
| 11.2 |
| 21.6 |
| 8.7 |
| (28.1) |
| 12.8 |
| (11.8) |
| 95.8 |
| 1.8 |
| 0.5 |
| 2.3 |
| - |
| 0.15 |
| 0.28 |
| 0.53 |
| - |
| (0.77) |
| 0.34 |
| (0.31) |
| - |
| 0.05 |
| 0.01 |
| 0.06 |
| - |
| 37.8 |
| 37.7 |
| 37.2 |
| - |
| 36.5 |
| 36.4 |
| 36.0 |
| - |
| 36.4 |
| 36.4 |
| 36.4 |
| - |
| 39.3 |
| 39.2 |
| 43.4 |
| - |
| 36.5 |
| 37.4 |
| 36.0 |
| - |
| 36.4 |
| 36.4 |
| 36.4 |
| 14.9 |
| 17.3 |
| 17.5 |
| 16.3 |
| (4.3) |
| 12.3 |
| (1.9) |
| 4.6 |
| 3.3 |
| 0.2 |
| 2.8 |