| (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 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 44.6 | 45.5 | 43.9 | 44.5 | 47.0 | 45.6 | 44.3 | 44.0 | 44.8 | 44.5 | 43.5 | 43.9 | 43.3 | 44.1 | 41.1 | 42.0 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 178.5 | 180.9 | 178.7 | 175.2 | 168.8 | 165.0 | 120.4 | 97.3 |
| Cost of Revenue | 51.5 | 53.2 | 59.6 | 62.9 | 61.9 | 62.3 | 47.7 | 35.6 |
| Gross Profit | 127.0 | 127.7 | 119.1 | 112.2 | 106.9 | 102.7 | 72.8 | 61.7 |
| Operating Expenses | ||||||||
| Research & Development | 44.6 | 46.0 | 49.4 | 52.4 | 57.4 | 48.4 | 29.6 | 24.2 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (4.6) | (5.0) | (24.1) | (38.7) | (56.4) | (32.7) | (8.5) | (2.8) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 2.2 | 2.2 | 2.7 | 3.2 | 2.3 | 3.0 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 4.2 | 3.1 | 7.7 | 8.9 | 7.9 | 6.6 | 3.6 | 1.6 |
| Net Income From Continuing Ops | (14.7) | (12.1) | (31.3) | (46.4) | (68.5) | |||
| Per Share | ||||||||
| EPS Basic | (0.10) | (0.08) | (0.21) | (0.34) | (0.53) | (0.95) | (2.83) | - |
| EPS Diluted | (0.10) | (0.08) | (0.21) | (0.34) | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | (0.1) | (0.5) | (19.0) | (33.9) | (53.7) | (30.3) | (0.8) | 1.7 |
| EBIT | (4.6) | (5.0) | (24.1) | (38.7) | (56.4) | (32.7) | ||
| 41.7 |
| 42.7 |
| 43.0 |
| 41.6 |
| 37.7 |
| 30.6 |
| 28.7 |
| Cost of Revenue | 12.5 | 12.6 | 13.1 | 13.2 | 14.2 | 13.3 | 14.8 | 15.4 | 16.2 | 15.8 | 15.8 | 15.3 | 16.0 | 16.5 | 14.7 | 15.3 | 15.4 | 15.9 | 15.2 | 15.6 | 15.6 | 12.5 | 10.8 |
| Gross Profit | 32.1 | 33.0 | 30.7 | 31.2 | 32.7 | 32.3 | 29.5 | 28.7 | 28.6 | 28.6 | 27.7 | 28.6 | 27.3 | 27.6 | 26.4 | 26.7 | 26.3 | 26.8 | 27.8 | 26.0 | 22.1 | 18.1 | 18.0 |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | 10.7 | 10.9 | 11.5 | 11.6 | 12.1 | 13.0 | 12.4 | 12.0 | 12.0 | 12.7 | 12.6 | 13.0 | 14.1 | 14.2 | 13.9 | 14.4 | 14.9 | 13.3 | 12.4 | 11.8 | 10.9 | 7.3 | 6.5 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | 11.8 | 10.4 | 11.0 | 11.5 | 11.9 | 12.3 | 11.8 | 11.8 | 11.8 | 12.3 | 11.7 | 12.7 | 12.1 | 13.2 | 15.0 | 16.4 | 14.6 | ||||||
| General & Administrative | 10.7 | 10.7 | 8.9 | 10.9 | 10.3 | 10.8 | 9.8 | 13.4 | 12.1 | 12.4 | 11.8 | 12.4 | 12.1 | 11.2 | 11.4 | 11.3 | 11.4 | ||||||
| Depreciation & Amortization | 1.2 | 1.1 | 1.1 | 1.1 | 1.2 | 1.5 | 1.1 | 1.2 | 1.3 | 1.6 | 1.1 | 1.0 | 1.0 | 1.1 | 0.4 | 0.6 | |||||||
| Amortization of Intangibles | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | 33.3 | 32.1 | 32.2 | 34.0 | 34.3 | 36.1 | 34.0 | 37.2 | 35.9 | 37.5 | 36.0 | 38.2 | 39.2 | 39.0 | 41.2 | 42.2 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | (1.2) | 0.9 | (1.5) | (2.8) | (1.6) | (3.8) | (4.5) | (8.6) | (7.3) | (8.8) | (8.3) | (9.6) | (12.0) | (11.4) | (14.9) | (15.5) | (14.7) | (12.4) | (5.9) | (5.8) | (8.6) | (4.4) | 1.1 |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.5 | 0.8 | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | (0.1) | (1.4) | 0.1 | (4.6) | 1.8 | (1.2) | 2.2 | 1.0 | (1.5) | (1.8) | 0.1 | 1.2 | 1.8 | (1.3) | (3.0) | 0.2 | (0.2) | ||||||
| Pre-Tax Income | (1.3) | (0.5) | (1.4) | (7.3) | 0.2 | (5.0) | (2.3) | (7.5) | (8.8) | (10.7) | (8.2) | (8.4) | (10.2) | (12.7) | (17.9) | (15.3) | |||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | 2.5 | 0.1 | 1.2 | 0.4 | 1.3 | 1.6 | 1.3 | 2.5 | 2.3 | 1.4 | 2.5 | 2.4 | 2.6 | 2.1 | 1.6 | 2.1 | 2.1 | 1.8 | 1.5 | 1.4 | 1.8 | 0.5 | 0.6 |
| Net Income From Continuing Ops | (3.8) | (0.6) | (2.6) | (7.8) | (1.1) | (6.6) | (3.6) | (10.0) | (11.1) | (12.1) | (10.7) | (10.8) | (12.8) | (14.8) | (19.4) | (17.3) | (16.9) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | (3.8) | (0.6) | (2.6) | (7.8) | (1.1) | (6.6) | (3.6) | (10.0) | (11.1) | (12.1) | (10.7) | (10.8) | (12.8) | (14.8) | (19.4) | (17.3) | (16.9) | ||||||
| Net Income Attributable To Parent | (3.8) | (0.6) | (2.6) | (7.8) | (1.1) | (6.6) | (3.6) | (10.0) | (11.1) | (12.1) | (10.7) | (10.8) | (12.8) | (14.8) | (19.4) | (17.3) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||||||
| Net Income To Common Shareholders | (3.8) | (0.6) | (2.6) | (7.8) | (1.1) | (6.6) | (3.6) | (10.0) | (11.1) | (12.1) | (10.7) | (10.8) | (12.8) | (14.8) | (19.4) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | (0.03) | - | 0.02 | 0.05 | (0.01) | - | 0.02 | 0.07 | (0.08) | - | 0.08 | 0.08 | (0.09) | - | 0.15 | (0.13) | (0.13) | - | (0.26) | (0.24) | (0.73) | - | 0.56 |
| EPS Diluted | (0.03) | - | 0.02 | (0.05) | (0.01) | - | 0.02 | (0.07) | - | - | (0.08) | (0.08) | - | - | 0.15 | (0.13) | (0.13) | - | |||||
| Shares Basic | 145.8 | - | - | 153.5 | 154.0 | - | 149.3 | 147.6 | 144.3 | - | 139.2 | 136.8 | 135.1 | - | 132.2 | 129.7 | 127.8 | - | |||||
| Shares Diluted | 145.8 | - | - | - | 154.0 | - | - | - | - | - | 139.2 | - | - | - | 132.2 | 129.7 | 127.8 | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | (0.0) | 2.0 | (0.4) | (1.7) | (0.4) | (2.3) | (3.3) | (7.4) | (6.0) | (7.2) | (7.2) | (8.6) | (11.0) | (10.2) | (14.5) | (14.9) | (14.0) | (11.3) | (5.5) | (5.4) | (8.0) | (3.6) | 2.0 |
| EBIT | (1.2) | 0.9 | (1.5) | (2.8) | (1.6) | (3.8) | (4.5) | (8.6) | (7.3) | (8.8) | (8.3) | (9.6) | (12.0) | (11.4) | (14.9) | (15.5) | (14.7) | (12.4) | (5.9) | ||||
| - |
| - |
| - |
| Selling & Marketing | 44.8 | 44.9 | 47.8 | 48.8 | 59.3 | 45.8 | 29.5 | 25.5 |
| General & Administrative | 41.3 | 40.8 | 46.0 | 48.7 | 45.4 | 39.5 | 22.2 | 14.8 |
| Depreciation & Amortization | 4.5 | 4.5 | 5.1 | 4.7 | 2.7 | 2.4 | 7.7 | 4.5 |
| Amortization of Intangibles | 0.2 | 0.2 | 0.5 | 0.6 | 0.7 | 1.0 | 0.9 | 0.6 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 131.7 | 132.6 | 143.2 | 150.9 | 163.3 | 135.4 | 81.3 | 64.5 |
| 4.1 |
| 4.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (5.9) | (4.0) | 0.4 | 1.2 | (4.2) | (20.1) | (46.7) | (11.2) |
| Pre-Tax Income | (10.5) | (9.0) | (23.7) | (37.5) | (60.6) | (52.8) | (55.2) | (14.0) |
| (59.4) |
| (58.8) |
| (15.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (14.7) | (12.1) | (31.3) | (46.4) | (68.5) | (59.4) | (58.8) | (15.6) |
| Net Income Attributable To Parent | (14.7) | (12.1) | (31.3) | (46.4) | (68.5) | (59.4) | (58.8) | (15.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | 0.0 | 0.0 | 8.2 | 11.9 | 9.7 |
| Net Income To Common Shareholders | (14.7) | (12.1) | (31.3) | (46.4) | (68.5) | (67.6) | (70.7) | (25.3) |
| - |
| - |
| Shares Basic | 145.8 | 152.9 | 147.9 | 138.2 | 130.4 | 71.1 | 24.9 | - |
| Shares Diluted | 145.8 | 152.9 | 147.9 | 138.2 | - | - | - | - |
| (8.5) |
| (2.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.8 |
| 11.3 |
| 10.5 |
| 10.2 |
| 6.7 |
| 6.5 |
| 12.0 |
| 10.1 |
| 9.4 |
| 7.9 |
| 8.6 |
| 3.8 |
| 0.6 |
| 1.1 |
| 0.4 |
| 0.3 |
| 0.6 |
| 0.8 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| 39.2 |
| 33.7 |
| 31.8 |
| 30.7 |
| 22.5 |
| 16.8 |
| 0.8 |
| 0.6 |
| 0.9 |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| (17.8) |
| 4.5 |
| (5.1) |
| (1.5) |
| (11.6) |
| (14.8) |
| (14.1) |
| (23.7) |
| (1.3) |
| (13.8) |
| (5.9) |
| (10.5) |
| (15.9) |
| (25.2) |
| (2.7) |
| (15.6) |
| (6.4) |
| (11.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.9) |
| (25.2) |
| (2.7) |
| (15.6) |
| (6.4) |
| (11.0) |
| (16.9) |
| (15.9) |
| (25.2) |
| (2.7) |
| (15.6) |
| (6.4) |
| (11.0) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.6 |
| 3.4 |
| 3.3 |
| - |
| - |
| (17.3) |
| (16.9) |
| (15.9) |
| (26.7) |
| (6.1) |
| (18.8) |
| (9.5) |
| (14.0) |
| 0.26 |
| (0.37) |
| (0.73) |
| - |
| 0.56 |
| 102.9 |
| 25.8 |
| 25.7 |
| - |
| 25.2 |
| 102.9 |
| 32.8 |
| 25.7 |
| - |
| 25.2 |
| (5.8) |
| (8.6) |
| (4.4) |
| 1.1 |