| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 132.9 | 92.0 | 54.3 | 8.8 | 3.1 | 2.9 | 4.4 | 3.7 | 3.0 | 4.5 | 3.7 | 4.8 | 4.5 | 5.4 | 3.2 | 3.9 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 288.1 | 158.3 | 14.0 | 17.5 | 15.9 | 12.9 | 0.7 | 8.1 |
| Cost of Revenue | - | - | 5.9 | 2.9 | 2.9 | 3.0 | 0.2 | - |
| Gross Profit | - | - | 8.1 | 14.6 | 13.1 | 9.8 | 0.5 | - |
| Operating Expenses | ||||||||
| Research & Development | 44.9 | 39.3 | 47.8 | 43.2 | 19.4 | 20.5 | 32.2 | 40.5 |
| Selling General & Administrative | 174.1 | 157.2 | 81.6 | 44.7 | ||||
| Operating Income | ||||||||
| Operating Income | 45.6 | (51.4) | (121.3) | (73.4) | (38.8) | (33.8) | (59.1) | (46.8) |
| Non-Operating | ||||||||
| Interest Income | 6.7 | 6.6 | 7.7 | 3.5 | 1.1 | 0.0 | 0.2 | 0.6 |
| Interest Expense | 26.0 | 24.2 | 14.7 | 6.3 | 2.3 | 0.8 | ||
| Tax & Net | ||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 22.3 | (68.9) | (128.3) | (78.5) | (41.0) | |||
| Per Share | ||||||||
| EPS Basic | 0.25 | (0.80) | (1.63) | (1.21) | (0.67) | (0.70) | (1.76) | - |
| EPS Diluted | 0.22 | (0.80) | (1.63) | (1.21) | (0.67) | (0.70) | ||
| Supplementary Data | ||||||||
| EBITDA | 47.1 | (49.8) | (119.1) | (71.2) | (35.1) | (28.2) | (56.0) | (44.3) |
| EBIT | 45.6 | (51.4) | (121.3) | (73.4) | (38.8) | (33.8) | ||
| 3.5 |
| 3.2 |
| 3.2 |
| 3.4 |
| 3.1 |
| 0.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | 1.5 | 1.4 | 1.6 | 1.5 | 1.5 | 1.0 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.7 | 0.7 | 0.2 | 0.0 | 0.0 | 0.0 |
| Gross Profit | - | - | - | - | 1.6 | 1.6 | 2.9 | 2.2 | 1.5 | 3.5 | 3.1 | 4.1 | 3.8 | 4.7 | 2.4 | 3.2 | 2.8 | 2.5 | 2.3 | 2.7 | 2.4 | 0.5 | 0.0 | 0.0 | 0.0 |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 12.6 | 16.9 | 9.3 | 6.0 | 7.0 | 16.5 | 11.9 | 9.4 | 10.1 | 12.8 | 7.4 | 17.7 | 5.3 | 5.0 | 4.5 | 5.2 | 4.7 | 5.4 | 4.5 | 4.6 | 6.1 | 5.2 | 7.7 | 8.5 | 10.8 |
| Selling General & Administrative | 46.9 | 48.2 | 40.1 | 38.8 | 30.1 | - | 20.2 | 19.9 | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | - | - | - | - | 30.1 | 21.2 | 20.2 | 19.9 | 20.2 | 17.1 | 10.6 | 9.2 | 7.8 | 6.2 | 6.7 | 6.9 | 12.5 | ||||||||
| Depreciation & Amortization | 0.5 | 0.6 | 0.3 | 0.2 | 0.5 | 1.2 | 0.3 | 0.2 | 0.5 | 1.0 | 0.3 | 0.3 | 0.6 | 1.9 | 0.4 | 0.4 | |||||||||
| Amortization of Intangibles | 0.1 | - | 0.1 | 0.1 | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 71.4 | 72.2 | 52.6 | 46.3 | 38.5 | 39.0 | 33.6 | 30.9 | 31.8 | 31.0 | 18.6 | 27.6 | 13.7 | 11.9 | 12.0 | 12.9 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 61.5 | 19.8 | 1.8 | (37.5) | (35.4) | (36.1) | (29.2) | (27.2) | (28.8) | (26.4) | (14.9) | (22.8) | (9.2) | (6.5) | (8.8) | (9.0) | (14.5) | (11.4) | (7.1) | (6.4) | (9.0) | (15.9) | (14.8) | (13.7) | (14.6) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 1.8 | 1.7 | 1.6 | 1.6 | 1.7 | 2.1 | 1.8 | 1.9 | 1.9 | 0.9 | 0.9 | 0.7 | 0.9 | 0.7 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Interest Expense | 6.5 | 6.9 | 6.9 | 5.7 | 4.7 | 6.5 | 3.0 | 2.6 | 2.5 | 2.0 | 1.8 | 1.4 | 1.1 | 0.7 | 0.6 | 0.5 | 0.5 | 0.2 | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | (4.7) | (5.2) | (5.3) | (4.1) | (2.9) | (2.4) | (1.8) | (1.5) | (1.3) | (1.0) | (0.9) | (0.7) | (2.5) | (0.0) | (0.3) | (0.5) | (1.5) | ||||||||
| Pre-Tax Income | 56.8 | - | - | - | (38.4) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 3.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 |
| Net Income From Continuing Ops | 52.9 | 14.6 | (3.5) | (41.6) | (38.4) | (38.5) | (31.0) | (28.7) | (30.1) | (27.5) | (15.8) | (23.5) | (11.7) | (6.5) | (9.1) | (9.4) | (15.9) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 52.9 | 14.6 | (3.5) | (41.6) | (38.4) | (38.5) | (31.0) | (28.7) | (30.1) | (27.5) | (15.8) | (23.5) | (11.7) | (6.5) | (9.1) | (9.4) | (15.9) | ||||||||
| Net Income Attributable To Parent | 52.9 | 14.6 | (3.5) | (41.6) | (38.4) | (38.5) | (31.0) | (28.7) | (30.1) | (27.5) | (15.8) | (23.5) | (11.7) | (6.5) | (9.1) | (9.4) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 52.9 | 14.6 | (3.5) | (41.6) | (38.4) | (38.5) | (31.0) | (28.7) | (30.1) | (27.5) | (15.8) | (23.5) | (11.7) | (6.5) | (9.1) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.60 | - | (0.04) | (0.49) | (0.45) | - | (0.40) | (0.38) | (0.40) | - | (0.24) | (0.36) | (0.18) | - | (0.14) | (0.15) | (0.30) | - | (0.14) | (0.13) | (0.21) | - | - | - | - |
| EPS Diluted | 0.52 | - | (0.04) | (0.49) | (0.45) | - | (0.40) | (0.38) | (0.40) | - | (0.24) | (0.36) | (0.18) | - | (0.14) | (0.15) | (0.30) | - | |||||||
| Shares Basic | 88.0 | - | 86.3 | 85.6 | 85.2 | - | 78.3 | 76.4 | 75.4 | - | 64.9 | 64.8 | 64.7 | - | 64.5 | 62.2 | 52.5 | - | |||||||
| Shares Diluted | 101.1 | - | 86.3 | 85.6 | 85.2 | - | 78.3 | 76.4 | 75.4 | - | 64.9 | 64.8 | 64.7 | - | 64.5 | 62.2 | 52.5 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 62.0 | 20.4 | 2.1 | (37.3) | (35.0) | (34.9) | (28.9) | (27.0) | (28.3) | (25.4) | (14.6) | (22.5) | (8.7) | (4.6) | (8.4) | (8.6) | (13.5) | (8.2) | (6.7) | (6.0) | (7.4) | (15.2) | (14.1) | (12.8) | (13.9) |
| EBIT | 61.5 | 19.8 | 1.8 | (37.5) | (35.4) | (36.1) | (29.2) | (27.2) | (28.8) | (26.4) | (14.9) | (22.8) | (9.2) | (6.5) | (8.8) | (9.0) | (14.5) | (11.4) | (7.1) | ||||||
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | 81.6 | 44.7 | 32.4 | 23.1 | 27.4 | 13.6 |
| Depreciation & Amortization | 1.6 | 1.5 | 2.2 | 2.2 | 3.6 | 5.6 | 3.1 | 2.6 |
| Amortization of Intangibles | - | 0.2 | 0.3 | 0.3 | 0.7 | 1.1 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 242.5 | 209.7 | 135.3 | 90.9 | 54.7 | 46.7 | 59.8 | 54.9 |
| 0.9 |
| 1.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (19.3) | (17.5) | (7.0) | (5.1) | (2.2) | (0.8) | (0.7) | (0.8) |
| Pre-Tax Income | - | - | - | - | - | - | - | - |
| (34.6) |
| (59.8) |
| (47.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 22.3 | (68.9) | (128.3) | (78.5) | (41.0) | (34.6) | (59.8) | (47.6) |
| Net Income Attributable To Parent | 22.3 | (68.9) | (128.3) | (78.5) | (41.0) | (34.6) | (59.8) | (47.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 22.3 | (68.9) | (128.3) | (78.5) | (41.0) | (34.6) | (59.8) | (47.6) |
| (1.76) |
| (2.57) |
| Shares Basic | 88.0 | 86.1 | 78.7 | 65.0 | 61.0 | 49.7 | 33.9 | - |
| Shares Diluted | 101.1 | 86.1 | 78.7 | 65.0 | 61.0 | 49.7 | 33.9 | 18.5 |
| (59.1) |
| (46.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 4.9 |
| 4.4 |
| 5.3 |
| 11.2 |
| 7.2 |
| 5.2 |
| 3.8 |
| 0.9 |
| 3.2 |
| 0.4 |
| 0.4 |
| 1.6 |
| 0.7 |
| 0.7 |
| 0.9 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 14.6 |
| 10.3 |
| 9.7 |
| 12.1 |
| 16.7 |
| 14.8 |
| 13.7 |
| 14.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.6) |
| (7.3) |
| (6.6) |
| (9.2) |
| (16.1) |
| (15.0) |
| (13.9) |
| (14.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.6) |
| (7.3) |
| (6.6) |
| (9.2) |
| (16.1) |
| (15.0) |
| (13.9) |
| (14.8) |
| (15.9) |
| (11.6) |
| (7.3) |
| (6.6) |
| (9.2) |
| (16.1) |
| (15.0) |
| (13.9) |
| (14.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.4) |
| (15.9) |
| (11.6) |
| (7.3) |
| (6.6) |
| (9.2) |
| (16.1) |
| (15.0) |
| (13.9) |
| (14.8) |
| (0.14) |
| (0.13) |
| (0.21) |
| - |
| - |
| - |
| - |
| 52.1 |
| 50.8 |
| 43.4 |
| - |
| - |
| - |
| - |
| 52.1 |
| 50.8 |
| 43.4 |
| - |
| - |
| - |
| 28.4 |
| (6.4) |
| (9.0) |
| (15.9) |
| (14.8) |
| (13.7) |
| (14.6) |