| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||
| Revenues | 116.4 | 107.1 | 97.8 | 96.0 | 88.2 | 91.1 | 83.8 | 70.3 | 45.3 | 42.1 | 8.6 | 0.0 | 0.0 | - | 0.0 | - | ||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 417.3 | 389.1 | 290.5 | 50.7 | 0.0 | 0.0 | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | 59.1 | 58.0 | 53.6 | 46.4 | 42.5 | 27.9 | 17.9 | 15.6 | 7.8 | 3.2 | 0.7 |
| Selling General & Administrative | 155.1 | 146.7 | |||||||||
| Operating Income | |||||||||||
| Operating Income | 178.7 | 161.3 | 65.7 | (109.6) | (145.2) | (68.3) | (33.0) | (22.1) | (11.9) | (4.8) | (1.1) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (17.7) | (15.4) | 6.2 | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | 225.0 | 204.8 | |||||||||
| Per Share | |||||||||||
| EPS Basic | 7.68 | 7.08 | 3.12 | 0.40 | (5.49) | (3.13) | (1.71) | - | - | - | - |
| EPS Diluted | 7.38 | 6.84 | 3.00 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | 184.6 | 167.0 | 71.7 | (104.6) | (141.1) | (65.5) | (31.1) | (21.0) | (11.8) | (4.7) | (1.1) |
| EBIT | 178.7 | 161.3 | 65.7 | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||
| Research & Development | 15.3 | 14.8 | 14.6 | 14.4 | 14.3 | 13.5 | 13.5 | 15.6 | 11.0 | 11.4 | 10.6 | 12.1 | 12.3 | 10.7 | 11.5 | 10.9 | 9.3 | 9.0 | 6.1 | 6.6 | 6.2 | 5.7 | 5.1 | 3.6 | 3.5 | 4.3 | 3.9 | 4.2 | 3.2 | 2.8 | 1.9 | 1.5 | 1.5 | 1.1 | 1.4 | 0.4 | 0.3 | 0.2 |
| Selling General & Administrative | 41.0 | 41.4 | 37.6 | 35.2 | 32.6 | 31.3 | 28.7 | 27.6 | 26.1 | 24.7 | 23.7 | 25.9 | 24.0 | - | 19.9 | - | ||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | 25.9 | 24.0 | 24.0 | 19.9 | 17.9 | 15.9 | |||||||||||||||||||||
| Depreciation & Amortization | 1.5 | 1.6 | 1.4 | 1.3 | 1.4 | 1.4 | 1.3 | 1.8 | 1.4 | 1.9 | 1.2 | 1.2 | 0.7 | 1.9 | 0.7 | 0.5 | ||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Operating Expenses | 62.7 | 62.7 | 56.4 | 56.7 | 51.9 | 49.7 | 61.4 | 61.7 | 51.9 | 38.9 | 34.5 | 38.0 | 48.8 | 34.8 | 31.5 | 28.8 | ||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Income | 53.7 | 44.4 | 41.4 | 39.3 | 36.3 | 41.4 | 22.5 | 8.6 | (6.7) | 3.2 | (26.0) | (38.0) | (48.8) | (34.8) | (31.5) | (28.8) | (50.2) | (21.9) | (15.7) | (16.4) | (14.4) | (10.4) | (9.7) | (7.0) | (5.9) | (6.2) | (5.3) | (5.9) | (4.7) | (4.2) | (3.0) | (2.4) | (2.3) | (1.5) | (2.1) | (0.7) | (0.5) | (0.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Pre-Tax Income | 61.4 | 51.1 | 48.0 | 46.8 | 43.6 | 48.6 | 29.8 | 16.0 | 0.9 | - | 80.7 | (33.2) | - | - | - | - | - | |||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 5.5 | (0.3) | (31.4) | 8.4 | 7.9 | 3.1 | 2.6 | 0.5 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 55.9 | 51.4 | 79.4 | 38.3 | 35.7 | 45.5 | 27.2 | 15.6 | 0.9 | 8.7 | 80.7 | (33.2) | (45.3) | (32.1) | (29.9) | (28.1) | (50.0) | |||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income | 55.9 | 51.4 | 79.4 | 38.3 | 35.7 | 45.5 | 27.2 | 15.6 | 0.9 | 8.7 | 80.7 | (33.2) | (45.3) | (32.1) | (29.9) | (28.1) | (50.0) | |||||||||||||||||||||
| Net Income Attributable To Parent | 55.9 | 51.4 | 79.4 | 38.3 | 35.7 | 45.5 | 27.2 | 15.6 | 0.9 | 8.7 | 80.7 | (33.2) | (45.3) | (32.1) | (29.9) | (28.1) | ||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income To Common Shareholders | 55.9 | 51.4 | 79.4 | 38.3 | 35.7 | 45.5 | 27.2 | 15.6 | 0.9 | 8.7 | 80.7 | (33.2) | (45.3) | (32.1) | (29.9) | |||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.91 | - | 2.74 | 1.33 | 1.24 | - | 0.95 | 0.54 | 0.03 | - | 2.88 | (1.25) | (1.76) | - | (1.17) | (1.10) | (1.99) | - | (0.70) | (0.74) | (0.74) | - | (0.49) | (0.37) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 1.83 | - | 2.66 | 1.29 | 1.20 | - | 0.91 | 0.53 | 0.03 | - | 2.79 | (1.25) | (1.76) | - | (1.17) | (1.10) | (1.99) | - | ||||||||||||||||||||
| Shares Basic | 29.3 | - | 29.0 | 28.9 | 28.8 | - | 28.7 | 28.6 | 28.3 | - | 28.0 | 26.7 | 25.7 | - | 25.6 | 25.5 | 25.1 | - | ||||||||||||||||||||
| Shares Diluted | 30.5 | - | 29.8 | 29.7 | 29.9 | - | 29.9 | 29.6 | 29.3 | - | 28.9 | 26.7 | 25.7 | - | 25.6 | 25.5 | 25.1 | - | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| EBITDA | 55.2 | 46.0 | 42.8 | 40.6 | 37.7 | 42.8 | 23.8 | 10.4 | (5.3) | 5.1 | (24.8) | (36.8) | (48.1) | (32.9) | (30.8) | (28.3) | (49.2) | (20.6) | (15.2) | (15.9) | (13.8) | (9.8) | (9.3) | (6.6) | (5.5) | (5.6) | (5.2) | (5.7) | (4.6) | (4.2) | (2.9) | (2.4) | (2.3) | (1.5) | (2.1) | (0.7) | (0.5) | (0.3) |
| EBIT | 53.7 | 44.4 | 41.4 | 39.3 | 36.3 | 41.4 | 22.5 | 8.6 | (6.7) | 3.2 | (26.0) | (38.0) | (48.8) | (34.8) | (31.5) | (28.8) | (50.2) | (21.9) | (15.7) | |||||||||||||||||||
| 113.6 |
| 98.3 |
| 77.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | 98.4 | 77.7 | 40.4 | 15.1 | 6.5 | 4.2 | 1.6 | 0.4 |
| Depreciation & Amortization | 5.8 | 5.7 | 6.0 | 5.0 | 4.1 | 2.8 | 1.9 | 1.1 | 0.1 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 238.6 | 227.8 | 224.8 | 160.3 | 145.2 | 68.3 | 33.0 | 22.1 | 11.9 | 4.8 | 1.1 |
| 0.0 |
| 0.0 |
| 1.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | (3.1) | (0.0) |
| Pre-Tax Income | 207.3 | 189.5 | 95.4 | 12.9 | (140.0) | (69.6) | - | - | - | - | - |
| 89.2 |
| 10.9 |
| (140.0) |
| (69.6) |
| (32.2) |
| (19.1) |
| (10.9) |
| (7.9) |
| (1.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 225.0 | 204.8 | 89.2 | 10.9 | (140.0) | (69.6) | (32.2) | (19.1) | (10.9) | (7.9) | (1.2) |
| Net Income Attributable To Parent | 225.0 | 204.8 | 89.2 | 10.9 | (140.0) | (69.6) | (32.2) | (19.1) | (10.9) | (7.9) | (1.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | 0.0 | - |
| Net Income To Common Shareholders | 225.0 | 204.8 | 89.2 | 10.9 | (140.0) | (69.6) | (32.2) | (19.1) | (10.9) | (7.9) | (1.2) |
| 0.39 |
| (5.49) |
| (3.13) |
| (1.71) |
| - |
| - |
| - |
| - |
| Shares Basic | 29.3 | 28.9 | 28.6 | 27.2 | 25.5 | 22.2 | 18.8 | - | - | - | - |
| Shares Diluted | 30.5 | 30.0 | 29.7 | 27.8 | 25.5 | 22.2 | 18.8 | - | - | - | - |
| (109.6) |
| (145.2) |
| (68.3) |
| (33.0) |
| (22.1) |
| (11.9) |
| (4.8) |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 9.6 |
| 9.8 |
| 8.2 |
| 4.7 |
| 4.6 |
| 3.3 |
| 2.4 |
| 1.8 |
| 1.5 |
| 1.7 |
| 1.5 |
| 1.4 |
| 1.1 |
| 0.9 |
| 0.8 |
| 0.4 |
| 0.7 |
| 0.3 |
| 0.1 |
| 0.1 |
| 1.0 |
| 1.3 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.2 |
| 21.9 |
| 15.7 |
| 16.4 |
| 14.4 |
| 10.4 |
| 9.7 |
| 7.0 |
| 5.9 |
| 6.2 |
| 5.3 |
| 5.9 |
| 4.7 |
| 4.2 |
| 3.0 |
| 2.4 |
| 2.3 |
| 1.5 |
| 2.1 |
| 0.7 |
| 0.5 |
| 0.3 |
| 0.0 |
| 0.0 |
| 1.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| (3.2) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.8) |
| (15.6) |
| (16.4) |
| (15.8) |
| (10.4) |
| (9.6) |
| (6.8) |
| (5.3) |
| (5.4) |
| (4.3) |
| (5.3) |
| (4.1) |
| (3.7) |
| (2.8) |
| (2.3) |
| (2.2) |
| (1.4) |
| (5.3) |
| (0.8) |
| (0.5) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.8) |
| (15.6) |
| (16.4) |
| (15.8) |
| (10.4) |
| (9.6) |
| (6.8) |
| (5.3) |
| (5.4) |
| (4.3) |
| (5.3) |
| (4.1) |
| (3.7) |
| (2.8) |
| (2.3) |
| (2.2) |
| (1.4) |
| (5.3) |
| (0.8) |
| (0.5) |
| (0.3) |
| (50.0) |
| (21.8) |
| (15.6) |
| (16.4) |
| (15.8) |
| (10.4) |
| (9.6) |
| (6.8) |
| (5.3) |
| (5.4) |
| (4.3) |
| (5.3) |
| (4.1) |
| (3.7) |
| (2.8) |
| (2.3) |
| (2.2) |
| (1.4) |
| (5.3) |
| (0.8) |
| (0.5) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.1) |
| (50.0) |
| (21.8) |
| (15.6) |
| (16.4) |
| (15.8) |
| (10.4) |
| (9.6) |
| (6.8) |
| (5.3) |
| (5.4) |
| (4.3) |
| (5.3) |
| (4.1) |
| (3.7) |
| (2.8) |
| (2.3) |
| (2.2) |
| (1.4) |
| (5.3) |
| (0.8) |
| (0.5) |
| (0.3) |
| (0.70) |
| (0.74) |
| (0.74) |
| - |
| (0.49) |
| (0.37) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.2 |
| 22.2 |
| 21.3 |
| - |
| 19.7 |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.2 |
| 22.2 |
| 21.3 |
| - |
| 19.7 |
| 18.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.4) |
| (14.4) |
| (10.4) |
| (9.7) |
| (7.0) |
| (5.9) |
| (6.2) |
| (5.3) |
| (5.9) |
| (4.7) |
| (4.2) |
| (3.0) |
| (2.4) |
| (2.3) |
| (1.5) |
| (2.1) |
| (0.7) |
| (0.5) |
| (0.3) |