| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | 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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||
| Revenues | 264.2 | 260.4 | 244.4 | 236.0 | 214.5 | 211.4 | 196.0 | 182.6 | 169.2 | 163.8 | 149.7 | 139.6 | 126.9 | 122.9 | 113.0 | 101.0 | ||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1,004.9 | 955.2 | 759.2 | 579.9 | 424.3 | 252.7 | 152.2 | 81.2 |
| Cost of Revenue | 133.2 | 120.7 | 85.1 | 59.7 | 51.7 | 30.0 | 18.5 | 9.4 |
| Gross Profit | 871.7 | 834.5 | 674.1 | 520.2 | 372.7 | 222.7 | 133.7 | 71.9 |
| Operating Expenses | ||||||||
| Research & Development | 280.6 | 274.6 | 239.7 | 200.8 | 156.1 | 97.2 | 106.6 | 59.4 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (51.6) | (70.5) | (142.7) | (187.4) | (211.4) | (129.0) | (213.9) | (128.4) |
| Non-Operating | ||||||||
| Interest Income | 46.8 | 45.7 | 47.7 | 39.1 | 14.5 | 0.7 | 1.1 | 3.6 |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 10.0 | 10.5 | (76.7) | 265.1 | 4.0 | (1.5) | 2.8 | 1.2 |
| Net Income From Continuing Ops | (27.9) | (58.6) | (9.1) | (429.5) | (181.8) | |||
| Per Share | ||||||||
| EPS Basic | (0.15) | (0.34) | (0.04) | (2.76) | (1.17) | (1.95) | (3.82) | (2.76) |
| EPS Diluted | (0.15) | (0.34) | (0.04) | (2.76) | (1.17) | (1.95) | ||
| Supplementary Data | ||||||||
| EBITDA | - | (67.2) | (139.9) | (183.1) | (208.2) | (128.4) | (213.9) | (128.4) |
| EBIT | (51.6) | (70.5) | (142.7) | (187.4) | (211.4) | (129.0) | ||
| 87.4 |
| 77.8 |
| 66.8 |
| 58.1 |
| 49.9 |
| 42.2 |
| Cost of Revenue | 37.5 | 35.0 | 32.2 | 28.5 | 25.0 | 22.9 | 22.1 | 21.4 | 18.8 | 16.0 | 15.1 | 14.7 | 13.9 | 14.2 | 14.6 | 13.0 | 9.8 | 9.2 | 7.2 | 7.2 | 6.4 | 4.6 |
| Gross Profit | 226.7 | 225.4 | 212.1 | 207.5 | 189.5 | 188.6 | 173.9 | 161.2 | 150.4 | 147.8 | 134.6 | 124.9 | 112.9 | 108.7 | 98.4 | 88.0 | 77.6 | 68.6 | 59.6 | 50.9 | 43.5 | 37.5 |
| Operating Expenses | ||||||||||||||||||||||
| Research & Development | 71.5 | 69.0 | 68.7 | 71.5 | 65.4 | 62.9 | 61.4 | 61.3 | 54.1 | 52.4 | 49.1 | 49.0 | 50.4 | 43.7 | 41.1 | 39.5 | 31.8 | 28.6 | 24.7 | 22.6 | 21.3 | 19.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Selling & Marketing | 119.4 | 112.6 | 105.0 | 109.6 | 107.6 | 98.8 | 95.3 | 97.8 | 92.4 | 90.8 | 87.0 | 92.1 | 86.5 | 81.5 | 81.1 | 80.7 | 66.7 | |||||
| General & Administrative | 51.6 | 49.0 | 50.8 | 44.7 | 51.1 | 46.3 | 46.0 | 43.2 | 57.5 | 39.5 | 38.8 | 37.8 | 34.2 | 29.8 | 33.2 | 33.1 | 21.9 | |||||
| Depreciation & Amortization | 1.3 | - | - | - | 0.6 | - | - | - | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.7 | ||||||
| Amortization of Intangibles | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.2 | 2.5 | 2.3 | 1.1 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | |||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Operating Expenses | 242.4 | 230.6 | 224.5 | 225.8 | 224.1 | 207.9 | 202.7 | 202.2 | 204.1 | 182.7 | 174.9 | 178.9 | 171.2 | 154.9 | 155.4 | 153.3 | ||||||
| Operating Income | ||||||||||||||||||||||
| Operating Income | (15.7) | (5.2) | (12.4) | (18.4) | (34.6) | (19.3) | (28.7) | (41.0) | (53.6) | (34.9) | (40.3) | (54.1) | (58.2) | (46.3) | (57.0) | (65.3) | (42.9) | (40.6) | (32.5) | (29.8) | (26.0) | (24.5) |
| Non-Operating | ||||||||||||||||||||||
| Interest Income | 11.9 | 11.6 | 11.7 | 11.5 | 10.9 | 10.3 | 12.6 | 12.8 | 12.0 | 11.8 | 10.9 | 9.1 | 7.3 | 6.2 | 4.7 | 3.1 | 0.5 | 0.5 | 0.1 | 0.0 | 0.1 | 0.1 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Income From Equity Investments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (1.4) | (0.7) | (0.9) | (0.7) | (0.7) | (0.8) | (0.8) | ||||||
| Other Non-Operating Income | 0.3 | (6.1) | (6.3) | (0.9) | (10.0) | 4.0 | 4.8 | 1.3 | (0.9) | (11.7) | 0.6 | (1.3) | 0.3 | (1.0) | 2.7 | 1.5 | 18.4 | |||||
| Pre-Tax Income | (3.5) | 0.4 | (7.0) | (7.8) | (33.7) | (5.0) | (11.3) | (26.9) | (42.5) | (34.8) | (28.8) | (46.3) | (50.7) | (41.0) | (49.6) | (60.7) | ||||||
| Tax & Net | ||||||||||||||||||||||
| Income Tax Expense | 2.0 | 3.9 | 1.8 | 2.2 | 2.5 | (11.3) | (39.2) | (39.2) | 13.0 | 2.9 | 256.8 | 4.0 | 1.5 | 1.5 | 0.1 | (0.1) | 2.5 | (2.9) | (0.9) | 1.0 | 1.3 | 0.2 |
| Net Income From Continuing Ops | (5.6) | (3.5) | (8.8) | (10.0) | (36.3) | 6.3 | 27.8 | 12.2 | (55.5) | (39.1) | (286.4) | (51.2) | (52.9) | (43.2) | (50.5) | (61.5) | (26.6) | |||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income | (5.6) | (3.5) | (8.8) | (10.0) | (36.3) | 6.3 | 27.8 | 12.2 | (55.5) | (39.1) | (286.4) | (51.2) | (52.9) | (43.2) | (50.5) | (61.5) | (26.6) | |||||
| Net Income Attributable To Parent | (5.0) | (2.6) | (8.3) | (9.2) | (35.9) | 6.9 | 29.1 | 12.9 | (55.2) | (38.0) | (285.2) | (50.1) | (52.5) | (39.8) | (48.5) | (59.0) | ||||||
| Less: Minority Interest | (0.6) | (0.9) | (0.5) | (0.8) | (0.4) | (0.6) | (1.3) | (0.7) | (0.2) | (1.1) | (1.2) | (1.1) | (0.4) | (3.4) | (2.0) | (2.5) | (0.5) | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Net Income To Common Shareholders | (5.0) | (2.6) | (8.3) | (9.2) | (35.9) | 6.3 | 29.1 | 12.9 | (54.6) | (36.5) | (285.2) | (50.1) | (52.5) | (38.7) | (48.5) | |||||||
| Per Share | ||||||||||||||||||||||
| EPS Basic | (0.03) | - | (0.05) | (0.06) | (0.22) | - | 0.18 | 0.08 | (0.35) | - | (1.84) | (0.33) | (0.35) | - | (0.33) | (0.40) | (0.18) | - | (0.62) | (0.75) | (0.53) | (0.57) |
| EPS Diluted | (0.03) | - | (0.05) | (0.06) | (0.22) | - | 0.17 | 0.08 | (0.35) | - | (1.84) | (0.33) | (0.35) | - | (0.33) | (0.40) | (0.18) | - | ||||
| Shares Basic | 169.9 | - | 167.4 | 166.0 | 164.5 | - | 161.3 | 159.7 | 158.2 | - | 155.1 | 153.6 | 151.7 | - | 148.9 | 147.8 | 146.6 | - | ||||
| Shares Diluted | 169.9 | - | 167.4 | 166.0 | 164.5 | - | 167.4 | 166.3 | 158.2 | - | 155.1 | 153.6 | 151.7 | - | 148.9 | 147.8 | 146.6 | - | ||||
| Supplementary Data | ||||||||||||||||||||||
| EBITDA | (14.5) | - | - | - | (34.1) | - | - | - | (52.7) | (33.8) | (39.2) | (53.0) | (57.1) | (45.2) | (56.1) | (64.6) | (42.3) | (40.0) | (32.5) | (29.8) | (26.0) | - |
| EBIT | (15.7) | (5.2) | (12.4) | (18.4) | (34.6) | (19.3) | (28.7) | (41.0) | (53.6) | (34.9) | (40.3) | (54.1) | (58.2) | (46.3) | (57.0) | (65.3) | (42.9) | (40.6) | (32.5) | |||
| - |
| - |
| - |
| Selling & Marketing | 446.5 | 434.7 | 384.3 | 356.4 | 310.0 | 190.8 | 154.1 | 99.2 |
| General & Administrative | 196.2 | 195.7 | 192.9 | 150.4 | 117.9 | 63.7 | 86.9 | 41.6 |
| Depreciation & Amortization | - | 3.3 | 2.9 | 4.4 | 3.2 | 0.5 | 0.0 | 0.0 |
| Amortization of Intangibles | 8.1 | 8.1 | 8.1 | 2.2 | 2.4 | 0.7 | 0.2 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 923.3 | 905.0 | 816.8 | 707.6 | 584.1 | 351.6 | 347.6 | 200.2 |
| - |
| - |
| Income From Equity Investments | - | 0.0 | 0.0 | (3.8) | (2.5) | 0.0 | 0.0 | - |
| Other Non-Operating Income | (13.1) | (23.3) | 9.2 | (12.2) | 21.6 | (30.9) | 23.5 | (4.8) |
| Pre-Tax Income | (17.9) | (48.1) | (85.8) | (160.6) | (175.3) | (159.1) | (189.4) | (129.5) |
| (157.6) |
| (192.2) |
| (130.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (27.9) | (58.6) | (9.1) | (429.5) | (181.8) | (157.6) | (192.2) | (130.7) |
| Net Income Attributable To Parent | (25.1) | (56.0) | (6.3) | (425.7) | (173.4) | (155.1) | (192.2) | (130.7) |
| Less: Minority Interest | (2.8) | (2.6) | (2.8) | (3.9) | (8.4) | (2.4) | 0.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (25.1) | (56.0) | (6.3) | (424.2) | (172.3) | (155.1) | (192.2) | (130.7) |
| (3.82) |
| (2.76) |
| Shares Basic | 169.9 | 166.8 | 160.6 | 154.3 | 148.4 | 79.8 | 50.3 | 47.3 |
| Shares Diluted | 169.9 | 166.8 | 160.6 | 154.3 | 148.4 | 79.8 | 50.3 | 47.3 |
| (213.9) |
| (128.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.2 |
| 50.5 |
| 44.2 |
| 38.9 |
| 34.8 |
| 23.4 |
| 16.9 |
| 14.0 |
| 9.3 |
| 8.1 |
| 0.6 |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.4 |
| 109.2 |
| 92.1 |
| 80.8 |
| 69.5 |
| 62.0 |
| - |
| - |
| - |
| - |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| (9.6) |
| (10.2) |
| (10.0) |
| (1.1) |
| (4.0) |
| (23.9) |
| (49.6) |
| (42.6) |
| (39.8) |
| (27.0) |
| (28.4) |
| (46.8) |
| (41.7) |
| (40.8) |
| (28.3) |
| (28.6) |
| - |
| - |
| - |
| - |
| - |
| (46.8) |
| (41.7) |
| (40.8) |
| (28.3) |
| (28.6) |
| (26.1) |
| (45.8) |
| (41.2) |
| (40.2) |
| (27.9) |
| (28.6) |
| (1.0) |
| (0.5) |
| (0.6) |
| (0.3) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (59.0) |
| (26.1) |
| (45.8) |
| (41.2) |
| (40.2) |
| (27.9) |
| (28.6) |
| (0.62) |
| (0.75) |
| (0.53) |
| (0.57) |
| 67.0 |
| 53.4 |
| 52.7 |
| 50.3 |
| 67.0 |
| 53.4 |
| 52.7 |
| 50.3 |
| (29.8) |
| (26.0) |
| (24.5) |