| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||
| Revenues | 55.9 | 61.5 | 60.0 | 60.8 | 59.2 | 62.3 | 62.7 | 63.7 | 63.5 | 65.9 | 65.3 | 61.0 | 59.2 | 60.6 | 57.4 | 54.5 | ||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 238.3 | 241.5 | 252.2 | 251.4 | 222.7 | 166.2 | 118.3 | - |
| Cost of Revenue | 57.1 | 58.2 | 54.7 | 47.5 | 42.6 | - | - | - |
| Gross Profit | 181.2 | 183.3 | 197.5 | 203.9 | 180.0 | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | 32.0 | 34.8 | 36.5 | 42.4 | 34.9 | 18.6 | 11.1 | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (240.8) | (224.3) | (710.8) | (329.8) | (44.0) | (27.3) | (15.9) | - |
| Non-Operating | ||||||||
| Interest Income | 6.2 | 7.0 | 14.6 | 13.6 | 2.8 | 0.0 | - | - |
| Interest Expense | 11.5 | 11.3 | 14.8 | 15.2 | 11.2 | 25.9 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (2.5) | (10.0) | (42.3) | (18.6) | (17.7) | (0.4) | 0.0 | - |
| Net Income From Continuing Ops | (236.6) | (199.3) | (591.4) | (289.6) | (24.2) | |||
| Per Share | ||||||||
| EPS Basic | (1.63) | (1.30) | (3.54) | (1.79) | (0.07) | (0.19) | - | - |
| EPS Diluted | (1.63) | (1.30) | (3.54) | (1.79) | (0.07) | (0.19) | ||
| Supplementary Data | ||||||||
| EBITDA | (237.1) | (221.0) | (708.6) | (327.8) | (41.9) | (25.6) | (14.7) | - |
| EBIT | (240.8) | (224.3) | (710.8) | (329.8) | (44.0) | (27.3) | ||
| 50.1 |
| 46.3 |
| 43.1 |
| 39.8 |
| 36.9 |
| 30.1 |
| Cost of Revenue | 14.3 | 14.6 | 14.1 | 14.1 | 15.4 | 14.7 | 13.7 | 13.3 | 13.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 41.7 | 46.9 | 46.0 | 46.6 | 43.8 | 47.6 | 49.0 | 50.5 | 50.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||
| Research & Development | 6.5 | 10.0 | 7.6 | 8.0 | 9.3 | 9.0 | 7.3 | 10.1 | 10.1 | 11.6 | 10.8 | 10.2 | 9.9 | 10.1 | 9.2 | 8.7 | 6.9 | 5.7 | 4.7 | 4.3 | 3.8 | 2.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Selling & Marketing | 19.6 | 20.1 | 20.4 | 20.5 | 20.7 | 20.4 | 20.1 | 21.5 | 21.8 | 23.6 | 22.8 | 24.7 | 23.4 | 23.5 | 21.2 | 23.6 | 21.3 | |||||
| General & Administrative | 12.1 | 14.3 | 12.4 | 12.7 | 12.3 | 8.5 | 11.4 | 12.5 | 16.9 | 16.6 | 14.5 | 13.7 | 14.1 | 16.1 | 14.3 | 10.1 | 11.0 | |||||
| Depreciation & Amortization | 1.0 | (15.4) | 9.1 | 9.0 | 0.6 | (17.2) | 9.5 | 9.4 | 0.6 | (18.0) | 9.8 | 9.7 | 0.5 | (18.6) | 10.0 | 10.2 | ||||||
| Amortization of Intangibles | 12.2 | - | - | - | 13.2 | - | - | - | 12.1 | - | - | - | 12.4 | - | - | - | 14.7 | |||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Operating Expenses | 242.9 | 73.5 | 54.7 | 50.8 | 228.5 | 147.2 | 274.4 | 420.1 | 66.6 | 63.5 | 348.8 | 61.9 | 59.6 | 61.3 | 57.7 | 54.6 | ||||||
| Operating Income | ||||||||||||||||||||||
| Operating Income | (201.3) | (26.6) | (8.7) | (4.2) | (184.8) | (99.6) | (225.4) | (369.6) | (16.2) | (10.1) | (295.4) | (12.1) | (12.3) | (10.5) | (10.1) | (11.9) | (11.6) | (14.5) | (4.0) | (6.6) | (2.2) | (0.9) |
| Non-Operating | ||||||||||||||||||||||
| Interest Income | 1.3 | 1.5 | 1.7 | 1.7 | 2.1 | 3.2 | 3.7 | 3.7 | 3.9 | 3.8 | 3.5 | 3.6 | 2.8 | 1.9 | 0.6 | 0.2 | 0.1 | - | - | - | - | - |
| Interest Expense | 2.6 | 2.9 | 3.0 | 3.0 | 2.4 | 3.5 | 3.7 | 3.8 | 3.8 | 3.9 | 3.9 | 3.8 | 3.6 | 3.4 | 3.1 | 2.8 | 2.0 | 1.9 | ||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Operating Income | 5.5 | 9.4 | (8.6) | (4.6) | 18.8 | 9.0 | 23.8 | 41.6 | 2.8 | (2.1) | 29.2 | (1.0) | (4.4) | (0.6) | 3.2 | 1.5 | (1.9) | |||||
| Pre-Tax Income | (195.8) | (17.2) | (17.3) | (8.8) | (166.0) | (90.6) | (201.5) | (328.1) | (13.5) | (12.2) | (266.2) | (13.1) | (16.7) | (11.2) | (6.9) | (10.4) | ||||||
| Tax & Net | ||||||||||||||||||||||
| Income Tax Expense | (3.4) | (0.1) | 0.5 | 0.5 | (10.9) | (5.9) | (13.7) | (21.9) | (0.8) | 1.2 | (17.5) | (1.5) | (0.7) | (17.0) | (0.0) | (0.2) | (0.4) | (0.4) | 0.0 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (192.4) | (17.1) | (17.8) | (9.3) | (155.1) | (84.7) | (187.8) | (306.2) | (12.7) | (13.4) | (248.7) | (11.6) | (16.0) | 5.9 | (6.9) | (10.1) | (13.0) | |||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income | (192.4) | (17.1) | (17.8) | (9.3) | (155.1) | (84.7) | (187.8) | (306.2) | (12.7) | (13.4) | (248.7) | (11.6) | (16.0) | 5.9 | (6.9) | (10.1) | (13.0) | |||||
| Net Income Attributable To Parent | (138.6) | (9.3) | (14.8) | (7.6) | (107.2) | (59.1) | (130.9) | (213.6) | (9.5) | (10.2) | (171.5) | (8.6) | (12.1) | 9.9 | (3.0) | (5.5) | ||||||
| Less: Minority Interest | (53.7) | (7.8) | (3.0) | (1.7) | (47.9) | (25.6) | (56.9) | (92.6) | (3.2) | (3.1) | (77.2) | (3.0) | (3.9) | (4.0) | (3.9) | (4.7) | (4.5) | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income To Common Shareholders | (138.6) | (9.3) | (14.8) | (7.6) | (107.2) | (59.1) | (130.9) | (213.6) | (9.5) | (10.2) | (171.5) | (8.6) | (12.1) | 9.9 | (3.0) | |||||||
| Per Share | ||||||||||||||||||||||
| EPS Basic | (1.32) | - | (0.14) | (0.07) | (0.95) | - | (1.12) | (1.81) | (0.08) | - | (1.50) | (0.08) | (0.11) | - | (0.03) | (0.06) | (0.09) | - | (0.09) | - | - | - |
| EPS Diluted | (1.32) | - | (0.14) | (0.07) | (0.95) | - | (1.12) | (1.81) | (0.08) | - | (1.50) | (0.08) | (0.11) | - | (0.03) | (0.06) | (0.09) | - | ||||
| Shares Basic | 104.7 | - | 103.8 | 106.8 | 112.8 | - | 116.4 | 117.8 | 117.4 | - | 114.5 | 111.8 | 108.2 | - | 102.9 | 99.2 | 97.2 | - | ||||
| Shares Diluted | 104.7 | - | 103.8 | 106.8 | 112.8 | - | 116.4 | 117.8 | 117.4 | - | 114.5 | 111.8 | 108.2 | - | 102.9 | 99.2 | 97.2 | - | ||||
| Supplementary Data | ||||||||||||||||||||||
| EBITDA | (200.3) | (42.0) | 0.4 | 4.8 | (184.2) | (116.8) | (215.9) | (360.2) | (15.7) | (28.1) | (285.6) | (2.4) | (11.8) | (29.1) | (0.0) | (1.7) | (11.0) | (32.5) | 5.7 | 3.0 | (1.8) | 9.2 |
| EBIT | (201.3) | (26.6) | (8.7) | (4.2) | (184.8) | (99.6) | (225.4) | (369.6) | (16.2) | (10.1) | (295.4) | (12.1) | (12.3) | (10.5) | (10.1) | (11.9) | (11.6) | (14.5) | (4.0) | |||
| - |
| - |
| - |
| Selling & Marketing | 80.6 | 81.6 | 83.8 | 94.5 | 89.6 | 56.4 | 34.3 | - |
| General & Administrative | 51.4 | 51.6 | 49.3 | 58.9 | 51.6 | 32.9 | 14.4 | - |
| Depreciation & Amortization | 3.7 | 3.3 | 2.2 | 2.0 | 2.2 | 1.8 | 1.2 | - |
| Amortization of Intangibles | - | 52.8 | 49.4 | 49.8 | 54.7 | 58.2 | 58.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 421.9 | 407.5 | 908.3 | 533.7 | 224.1 | 152.8 | 103.7 | - |
| 36.5 |
| 21.0 |
| Income From Equity Investments | - | (209.3) | (633.7) | (308.2) | (41.9) | (62.8) | (52.6) | - |
| Other Non-Operating Income | 1.7 | 15.0 | 77.1 | 21.6 | 2.2 | (35.5) | (36.7) | - |
| Pre-Tax Income | (239.1) | (209.3) | (633.7) | (308.2) | (41.9) | (62.8) | (52.6) | - |
| (62.3) |
| (52.6) |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (236.6) | (199.3) | (591.4) | (289.6) | (24.2) | (62.3) | (52.6) | - |
| Net Income Attributable To Parent | (170.3) | (138.9) | (413.1) | (202.4) | (7.2) | (17.8) | 0.0 | - |
| Less: Minority Interest | (66.2) | (60.4) | (178.3) | (87.2) | (17.0) | (10.4) | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (170.3) | (138.9) | (413.1) | (202.4) | (7.2) | (17.8) | 0.0 | - |
| - |
| - |
| Shares Basic | 104.7 | 106.7 | 116.6 | 112.8 | 101.1 | 91.9 | - | - |
| Shares Diluted | 104.7 | 106.7 | 116.6 | 112.8 | 101.1 | 91.9 | - | - |
| (15.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 14.4 |
| 12.9 |
| 11.7 |
| 8.3 |
| 14.0 |
| 7.9 |
| 6.4 |
| 4.6 |
| 2.5 |
| 0.5 |
| (18.0) |
| 9.8 |
| 9.6 |
| 0.3 |
| 10.1 |
| - |
| - |
| - |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.4 |
| 49.9 |
| 36.6 |
| 36.6 |
| 29.7 |
| 23.6 |
| 7.2 |
| 8.3 |
| 8.5 |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| (16.9) |
| (8.4) |
| (8.3) |
| (9.0) |
| (13.5) |
| (16.3) |
| (21.0) |
| (15.0) |
| (10.5) |
| - |
| (15.8) |
| (21.0) |
| (15.0) |
| (10.5) |
| (10.0) |
| - |
| - |
| - |
| - |
| - |
| (15.8) |
| (21.0) |
| (15.0) |
| (10.5) |
| (10.0) |
| (8.6) |
| (9.9) |
| (8.0) |
| 0.0 |
| 0.0 |
| (10.0) |
| (5.2) |
| (5.2) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.5) |
| (8.6) |
| (9.9) |
| (8.0) |
| 0.0 |
| 0.0 |
| (10.0) |
| (0.09) |
| - |
| - |
| - |
| 88.3 |
| - |
| - |
| - |
| 88.3 |
| - |
| - |
| - |
| (6.6) |
| (2.2) |
| (0.9) |