| (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 | 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 | 310.2 | 319.1 | 318.0 | 306.7 | 305.7 | 309.1 | 303.6 | 291.5 | 310.1 | 316.4 | 313.8 | 308.6 | 300.7 | 301.6 | 287.6 | 267.1 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 1,254.0 | 1,249.5 | 1,214.3 | 1,239.5 | 1,098.0 | 747.2 | 476.2 | 293.3 | 144.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | 173.0 | 182.0 | 196.1 | 191.5 | 207.1 | 119.7 | 51.4 | 30.1 | 6.1 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 233.3 | 225.7 | 97.4 | 259.5 | 175.8 | 113.3 | 37.1 | 36.1 | 26.6 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 46.3 | 42.6 | 39.3 | 45.2 | 47.6 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 72.3 | 70.1 | 2.2 | 281.5 | 131.4 | 6.1 | 4.7 | (6.5) | (2.9) |
| Net Income From Continuing Ops | 126.7 | 124.2 | 29.1 | 107.3 | |||||
| Per Share | |||||||||
| EPS Basic | 0.42 | 0.38 | 0.08 | 0.27 | 0.16 | 0.46 | (0.10) | - | - |
| EPS Diluted | 0.42 | 0.38 | 0.08 | 0.27 | 0.16 | ||||
| Supplementary Data | |||||||||
| EBITDA | 265.0 | 256.0 | 123.3 | 279.1 | 193.4 | 127.0 | 46.0 | 42.2 | 29.2 |
| EBIT | 233.3 | 225.7 | 97.4 | 259.5 | 175.8 | ||||
| 241.7 |
| 222.3 |
| 197.6 |
| 174.0 |
| 153.3 |
| 139.7 |
| 123.4 |
| 110.9 |
| 102.2 |
| - |
| 79.1 |
| 68.5 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | 42.1 | 42.2 | 44.1 | 44.6 | 51.1 | 56.4 | 47.7 | 48.3 | 43.7 | 48.3 | 47.6 | 53.3 | 42.3 | 57.8 | 54.2 | 49.5 | 45.6 | 40.9 | 34.4 | 24.0 | 20.4 | 14.5 | 10.6 | 16.4 | 9.9 | - | 7.5 | 8.9 | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | 103.3 | 100.7 | 101.6 | 106.3 | 106.0 | 114.9 | 99.1 | 100.5 | 99.6 | 98.4 | 102.4 | 104.5 | 103.2 | 103.6 | 96.4 | 95.2 | 84.1 | ||||||||||||
| General & Administrative | 50.8 | 65.7 | 47.9 | 47.3 | 45.8 | 48.3 | 60.6 | 111.3 | 75.1 | 49.3 | 50.5 | 42.1 | 37.7 | 36.9 | 31.2 | 29.2 | 27.8 | ||||||||||||
| Depreciation & Amortization | 8.8 | 8.1 | 8.2 | 6.6 | 7.4 | 7.4 | 7.4 | 5.9 | 5.2 | 5.2 | 4.9 | 4.7 | 4.8 | (11.8) | 4.8 | 4.6 | |||||||||||||
| Amortization of Intangibles | 12.6 | 14.5 | 14.6 | 14.7 | 14.7 | 14.9 | 15.0 | 15.1 | 14.8 | 15.0 | 14.9 | 15.0 | 16.1 | 17.9 | 17.9 | 17.9 | |||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | 201.3 | 213.8 | 198.8 | 203.5 | 208.1 | 225.0 | 212.8 | 265.6 | 223.7 | 201.3 | 205.9 | 205.4 | 188.9 | 200.0 | 187.6 | 180.6 | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | 57.9 | 54.2 | 67.5 | 53.7 | 50.3 | 30.9 | 43.5 | (20.0) | 43.0 | 70.5 | 63.1 | 59.6 | 66.3 | 52.1 | 51.8 | 39.5 | 32.4 | 24.2 | 20.2 | 40.9 | 28.0 | 29.6 | 18.4 | (31.2) | 20.3 | - | 13.1 | 5.6 | - |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 13.5 | 10.6 | 11.5 | 10.7 | 9.8 | 9.8 | 9.6 | 9.8 | 10.1 | 11.4 | 11.9 | 12.0 | 9.9 | 12.5 | 11.6 | 11.7 | 11.8 | 13.4 | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | (0.1) | (2.3) | 0.4 | 14.0 | (0.9) | (29.6) | 1.0 | 5.9 | (3.4) | 149.7 | 8.0 | 7.1 | 14.0 | 59.4 | 9.8 | (1.4) | (1.4) | ||||||||||||
| Pre-Tax Income | 44.3 | 41.3 | 56.4 | 57.0 | 39.6 | (8.5) | 34.9 | (24.6) | 29.5 | 206.7 | 59.2 | 54.7 | 68.2 | 99.0 | 50.0 | 26.4 | 19.2 | ||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | 15.0 | 6.6 | 17.7 | 33.0 | 12.8 | (23.1) | 11.1 | (0.2) | 14.4 | 212.2 | 29.0 | 16.6 | 23.7 | 75.8 | 32.1 | 10.5 | 13.0 | (95.3) | 45.5 | 6.2 | 49.7 | (5.1) | 1.4 | 8.8 | (0.4) | - | (1.0) | (1.4) | - |
| Net Income From Continuing Ops | 29.3 | 34.7 | 38.7 | 24.0 | 26.8 | 14.6 | 23.8 | (24.4) | 15.1 | (5.5) | 30.2 | 38.1 | 44.5 | 23.2 | 17.9 | 15.9 | 6.2 | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 29.3 | 34.7 | 38.7 | 24.0 | 26.8 | 14.6 | 23.8 | (24.4) | 15.1 | (5.5) | 30.2 | 38.1 | 44.5 | 23.2 | 17.9 | 15.9 | 6.2 | ||||||||||||
| Net Income Attributable To Parent | 29.3 | 34.7 | 38.7 | 24.0 | 26.8 | 14.6 | 23.8 | (24.4) | 15.1 | (5.5) | 30.2 | 38.1 | 44.5 | 23.2 | 17.9 | 15.9 | |||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 29.3 | 34.7 | 38.7 | 24.0 | 26.8 | 14.6 | 23.8 | (24.4) | 15.1 | (5.5) | 30.2 | 38.1 | 44.5 | 23.2 | 17.9 | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 0.10 | - | 0.12 | 0.07 | 0.08 | - | 0.07 | (0.07) | 0.04 | - | 0.08 | 0.09 | 0.11 | - | 0.04 | 0.04 | 0.02 | - | (0.15) | 0.05 | 0.02 | - | 0.03 | (0.30) | - | - | - | - | - |
| EPS Diluted | 0.10 | - | 0.12 | 0.07 | 0.08 | - | 0.07 | (0.07) | 0.04 | - | 0.08 | 0.09 | 0.11 | - | 0.04 | 0.04 | 0.02 | - | |||||||||||
| Shares Basic | 302.5 | - | 317.0 | 327.2 | 340.7 | - | 354.9 | 371.4 | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Shares Diluted | 302.5 | - | 317.0 | 327.2 | 340.7 | - | 355.1 | 371.4 | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | 66.7 | 62.3 | 75.7 | 60.3 | 57.7 | 38.3 | 50.9 | (14.1) | 48.2 | 75.7 | 68.0 | 64.3 | 71.1 | 40.3 | 56.6 | 44.1 | 52.4 | 16.0 | 23.1 | 44.4 | 43.5 | 32.1 | 20.8 | (29.1) | 22.2 | - | 14.9 | 6.9 | - |
| EBIT | 57.9 | 54.2 | 67.5 | 53.7 | 50.3 | 30.9 | 43.5 | (20.0) | 43.0 | 70.5 | 63.1 | 59.6 | 66.3 | 52.1 | 51.8 | 39.5 | 32.4 | 24.2 | 20.2 | ||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 411.9 | 414.6 | 414.1 | 408.5 | 379.3 | 241.1 | 184.9 | 90.2 | 42.4 |
| General & Administrative | 211.7 | 206.7 | 295.3 | 179.6 | 125.1 | 92.4 | 62.8 | 35.1 | 20.8 |
| Depreciation & Amortization | 31.7 | 30.3 | 25.9 | 19.6 | 17.6 | 13.7 | 8.9 | 6.1 | 2.6 |
| Amortization of Intangibles | 56.4 | 58.5 | 59.8 | 61.0 | 70.2 | 55.6 | 41.9 | 42.6 | 14.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 817.4 | 824.2 | 927.1 | 801.5 | 733.5 | 497.2 | 331.6 | 188.6 | 79.9 |
| 43.9 |
| 69.3 |
| 102.4 |
| 58.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 12.0 | 11.2 | (26.1) | 178.8 | 66.4 | 39.3 | 15.4 | 0.0 | 0.1 |
| Pre-Tax Income | 199.0 | 194.3 | 31.3 | 388.8 | 194.6 | 101.0 | (31.7) | (84.5) | (31.5) |
| 63.2 |
| 94.9 |
| (36.4) |
| (78.0) |
| (28.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 126.7 | 124.2 | 29.1 | 107.3 | 63.2 | 94.9 | (36.4) | (78.0) | (28.6) |
| Net Income Attributable To Parent | 126.7 | 124.2 | 29.1 | 107.3 | 63.2 | 116.8 | (4.0) | 0.0 | 0.0 |
| Less: Minority Interest | - | - | - | 0.0 | 0.0 | (21.9) | (27.3) | 0.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 126.7 | 124.2 | 29.1 | 107.3 | 63.2 | 116.8 | (15.0) | 0.0 | 0.0 |
| 0.43 |
| (0.11) |
| - |
| - |
| Shares Basic | 302.5 | 324.0 | 362.0 | 397.0 | 401.5 | - | - | - | - |
| Shares Diluted | 302.5 | 324.0 | 362.2 | 397.5 | 403.4 | - | - | - | - |
| 113.3 |
| 37.1 |
| 36.1 |
| 26.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.1 |
| 65.3 |
| 49.9 |
| 48.8 |
| 45.2 |
| 46.1 |
| 59.5 |
| 34.1 |
| - |
| 24.2 |
| 20.5 |
| - |
| 28.3 |
| 23.4 |
| 21.9 |
| 18.8 |
| 17.5 |
| 17.1 |
| 18.2 |
| 10.0 |
| - |
| 9.1 |
| 10.1 |
| - |
| 20.0 |
| (8.2) |
| 2.9 |
| 3.5 |
| 15.5 |
| 2.5 |
| 2.4 |
| 2.1 |
| 1.9 |
| - |
| 1.8 |
| 1.3 |
| - |
| 16.5 |
| 16.3 |
| 16.1 |
| 11.6 |
| 11.6 |
| 11.2 |
| 10.1 |
| 10.3 |
| 10.3 |
| - |
| 11.2 |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.3 |
| 157.7 |
| 139.5 |
| 102.8 |
| 97.2 |
| 83.5 |
| 78.3 |
| 108.3 |
| 61.5 |
| - |
| 48.2 |
| 45.3 |
| - |
| 13.9 |
| 10.1 |
| 6.5 |
| 10.0 |
| 9.7 |
| 25.1 |
| 24.5 |
| - |
| 26.5 |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.1 |
| 0.1 |
| (0.1) |
| 0.2 |
| 11.6 |
| 3.8 |
| (0.1) |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| 49.9 |
| 4.6 |
| 30.7 |
| 15.8 |
| 31.2 |
| 12.5 |
| (69.1) |
| (6.3) |
| - |
| (13.4) |
| (21.3) |
| - |
| 145.2 |
| (40.9) |
| 24.5 |
| (33.9) |
| 36.3 |
| 11.1 |
| (77.9) |
| (5.9) |
| (5.5) |
| (12.4) |
| (19.9) |
| (40.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.2 |
| (40.9) |
| 24.5 |
| (33.9) |
| 36.3 |
| 11.1 |
| (77.9) |
| (5.9) |
| (5.5) |
| (12.4) |
| (19.9) |
| (40.2) |
| 6.2 |
| 144.9 |
| (40.6) |
| 9.3 |
| 3.2 |
| 25.5 |
| 4.9 |
| (34.4) |
| 0.0 |
| 40.2 |
| 0.0 |
| 0.0 |
| (40.2) |
| (0.3) |
| 15.2 |
| (37.1) |
| 10.8 |
| 6.2 |
| (44.3) |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 6.2 |
| 144.9 |
| (40.6) |
| 9.3 |
| 3.2 |
| 25.5 |
| 4.9 |
| (45.4) |
| 0.0 |
| 40.2 |
| 0.0 |
| 0.0 |
| (40.2) |
| (0.15) |
| 0.05 |
| 0.02 |
| - |
| 0.02 |
| (0.30) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 28.0 |
| 29.6 |
| 18.4 |
| (31.2) |
| 20.3 |
| - |
| 13.1 |
| 5.6 |
| - |