| (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 | 15.7 | 17.9 | 17.4 | 19.1 | 15.8 | 16.7 | 14.9 | 12.9 | 12.0 | 14.0 | 9.7 | 10.2 | 11.2 | 10.7 | 8.8 | 9.8 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 70.0 | 70.1 | 56.6 | 45.0 | 43.0 | 27.6 | 13.0 | 14.9 |
| Cost of Revenue | 42.5 | 43.3 | 31.6 | 32.6 | 46.9 | 32.7 | 15.6 | 17.3 |
| Gross Profit | 27.6 | 26.9 | 25.0 | 12.3 | (3.9) | (5.0) | (2.6) | (2.4) |
| Operating Expenses | ||||||||
| Research & Development | 16.5 | 18.3 | 17.3 | 33.8 | 54.9 | 46.2 | 25.8 | 18.3 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (47.2) | (52.7) | (59.4) | (110.3) | (165.2) | (149.5) | (63.2) | (49.7) |
| Non-Operating | ||||||||
| Interest Income | 1.5 | 1.9 | 5.9 | 8.1 | 4.5 | 1.3 | 0.3 | - |
| Interest Expense | 2.7 | 3.0 | 4.5 | 5.8 | 7.4 | 9.1 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 |
| Net Income From Continuing Ops | (48.4) | (53.7) | (57.6) | (107.5) | (162.3) | |||
| Per Share | ||||||||
| EPS Basic | (0.30) | (0.34) | (0.37) | (0.72) | (1.13) | (1.93) | (9.31) | (7.65) |
| EPS Diluted | (0.30) | (0.34) | (0.37) | (0.72) | (1.13) | (1.93) | ||
| Supplementary Data | ||||||||
| EBITDA | (42.5) | (47.4) | (52.2) | (103.1) | (159.7) | (146.4) | (61.7) | (49.0) |
| EBIT | (47.2) | (52.7) | (59.4) | (110.3) | (165.2) | (149.5) | ||
| 13.6 |
| 7.4 |
| 6.9 |
| 6.7 |
| 6.6 |
| - |
| 5.1 |
| 2.8 |
| - |
| Cost of Revenue | 7.5 | 14.4 | 9.7 | 10.9 | 8.3 | 10.2 | 8.9 | 7.0 | 5.6 | 9.1 | 3.6 | 6.3 | 13.6 | 13.1 | 6.8 | 13.1 | 13.9 | 12.4 | 7.4 | 6.7 | 6.2 | - | 5.9 | 3.2 | - |
| Gross Profit | 8.2 | 3.5 | 7.7 | 8.2 | 7.5 | 6.5 | 6.1 | 5.9 | 6.5 | 4.8 | 6.1 | 3.9 | (2.5) | (2.3) | 2.0 | (3.3) | (0.4) | (5.0) | (0.6) | 0.1 | 0.5 | - | (0.8) | (0.5) | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 3.8 | 4.5 | 3.8 | 4.5 | 5.6 | 5.3 | 4.9 | 2.9 | 4.2 | 5.8 | 10.2 | 8.7 | 9.1 | 8.4 | 11.0 | 16.7 | 18.8 | 17.8 | 11.7 | 7.1 | 9.6 | - | 7.0 | 6.9 | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | 4.3 | 3.6 | 4.0 | 4.2 | 3.6 | 3.9 | 4.0 | 2.3 | 2.5 | 2.6 | 3.8 | 4.4 | 4.6 | 4.3 | 7.0 | 16.8 | 17.4 | ||||||||
| General & Administrative | 4.7 | 5.4 | 5.0 | 5.9 | 7.8 | 3.1 | 12.8 | 16.7 | 11.8 | 11.7 | 18.8 | 20.5 | 15.2 | 12.4 | 15.1 | 12.3 | 15.5 | ||||||||
| Depreciation & Amortization | 1.0 | 1.2 | 1.3 | 1.3 | 1.5 | 1.7 | 1.8 | 1.8 | 1.9 | 1.8 | 1.9 | 1.7 | 1.8 | 1.6 | 1.4 | 1.4 | |||||||||
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 13.8 | 31.2 | 14.0 | 15.8 | 18.5 | 16.8 | 23.5 | 23.7 | 20.4 | 22.0 | 34.7 | 35.3 | 30.6 | 26.7 | 34.5 | 47.3 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (5.5) | (27.8) | (6.3) | (7.6) | (11.0) | (10.2) | (17.4) | (17.8) | (14.0) | (17.2) | (28.6) | (31.4) | (33.1) | (29.0) | (32.4) | (50.5) | (53.2) | (61.2) | (33.6) | (23.4) | (31.2) | - | (15.5) | (14.6) | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 0.2 | 0.3 | 0.5 | 0.5 | 0.6 | 0.9 | 1.3 | 1.6 | 2.0 | 2.3 | 2.5 | 1.8 | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.6 | 0.7 | 0.7 | 0.8 | 0.9 | 0.9 | 0.9 | 1.1 | 1.6 | 1.6 | 1.7 | 1.2 | 1.2 | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | (0.4) | (0.3) | (0.3) | (0.3) | (0.2) | 0.3 | 0.3 | 0.9 | 0.4 | 0.7 | 1.3 | 0.5 | 0.2 | 0.0 | (2.4) | (1.1) | 6.4 | ||||||||
| Pre-Tax Income | (5.9) | (28.1) | (6.6) | (7.8) | (11.3) | (10.0) | (17.1) | (16.9) | (13.6) | (16.4) | (27.3) | (30.9) | (32.9) | (29.0) | (34.8) | (51.6) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (5.9) | (28.1) | (6.6) | (7.8) | (11.3) | (10.0) | (17.1) | (16.9) | (13.6) | (16.5) | (27.3) | (30.9) | (32.9) | (29.1) | (34.8) | (51.6) | (46.8) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (5.9) | (28.1) | (6.6) | (7.8) | (11.3) | (10.0) | (17.1) | (16.9) | (13.6) | (16.5) | (27.3) | (30.9) | (32.9) | (29.1) | (34.8) | (51.6) | (46.8) | ||||||||
| Net Income Attributable To Parent | (5.9) | (28.1) | (6.6) | (7.8) | (11.3) | (10.0) | (17.1) | (16.9) | (13.6) | (16.5) | (27.3) | (30.9) | (32.9) | (29.1) | (34.8) | (51.6) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (5.9) | (28.1) | (6.6) | (7.8) | (11.3) | (10.0) | (17.1) | (16.9) | (13.6) | (16.5) | (27.3) | (30.9) | (32.9) | (29.1) | (34.8) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.04) | - | (0.04) | (0.05) | (0.07) | - | (0.11) | (0.11) | (0.09) | - | (0.18) | (0.21) | (0.23) | - | (0.24) | (0.36) | (0.33) | - | (0.24) | (0.81) | (3.65) | - | (2.18) | (2.11) | - |
| EPS Diluted | (0.04) | - | (0.04) | (0.05) | (0.07) | - | (0.11) | (0.11) | (0.09) | - | (0.18) | (0.21) | (0.23) | - | (0.24) | (0.36) | (0.33) | - | |||||||
| Shares Basic | 160.7 | - | 160.4 | 160.4 | 160.3 | - | 156.4 | 156.4 | 156.4 | - | 154.3 | 144.6 | 144.6 | - | 144.6 | 143.3 | 142.0 | - | |||||||
| Shares Diluted | 160.7 | - | 160.4 | 160.4 | 160.3 | - | 156.4 | 156.4 | 156.4 | - | 154.3 | 144.6 | 144.6 | - | 144.6 | 143.3 | 142.0 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | (4.5) | (26.6) | (5.1) | (6.3) | (9.5) | (8.6) | (15.6) | (16.0) | (12.1) | (15.4) | (26.8) | (29.7) | (31.3) | (27.4) | (31.1) | (49.1) | (52.1) | (60.3) | (32.9) | (22.7) | (30.6) | - | (15.1) | (14.3) | - |
| EBIT | (5.5) | (27.8) | (6.3) | (7.6) | (11.0) | (10.2) | (17.4) | (17.8) | (14.0) | (17.2) | (28.6) | (31.4) | (33.1) | (29.0) | (32.4) | (50.5) | (53.2) | (61.2) | (33.6) | ||||||
| - |
| - |
| - |
| Selling & Marketing | 16.0 | 15.3 | 12.6 | 15.4 | 45.6 | 34.4 | 13.4 | 13.1 |
| General & Administrative | 21.0 | 24.0 | 44.5 | 66.2 | 55.3 | 60.8 | 19.9 | 15.1 |
| Depreciation & Amortization | 4.8 | 5.3 | 7.2 | 7.2 | 5.5 | 3.1 | 1.4 | 0.7 |
| Amortization of Intangibles | 0.4 | 0.3 | 1.0 | 0.5 | 0.2 | 0.1 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 74.8 | 79.6 | 84.4 | 122.6 | 161.3 | 144.4 | 60.5 | 47.3 |
| 3.4 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.2) | (1.0) | 1.8 | 2.8 | 3.0 | (17.6) | (4.3) | (0.5) |
| Pre-Tax Income | (48.4) | (53.7) | (57.6) | (107.5) | (162.2) | (167.1) | (67.4) | (50.2) |
| (167.1) |
| (67.4) |
| (50.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (48.4) | (53.7) | (57.6) | (107.5) | (162.3) | (167.1) | (67.4) | (50.2) |
| Net Income Attributable To Parent | (48.4) | (53.7) | (57.6) | (107.5) | (162.3) | (167.1) | (67.4) | (50.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (48.4) | (53.7) | (57.6) | (107.5) | (162.3) | (167.1) | (67.4) | (50.2) |
| (9.31) |
| (7.65) |
| Shares Basic | 160.7 | 160.4 | 156.7 | 149.6 | 143.6 | 86.5 | 7.2 | 6.6 |
| Shares Diluted | 160.7 | 160.4 | 156.7 | 149.6 | 143.6 | 86.5 | 7.2 | 6.6 |
| (63.2) |
| (49.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 9.1 |
| 5.1 |
| 3.8 |
| - |
| 3.2 |
| 2.9 |
| - |
| 21.0 |
| 11.5 |
| 10.6 |
| 17.7 |
| - |
| 4.2 |
| 4.0 |
| - |
| 1.1 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.7 |
| - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.9 |
| 56.3 |
| 33.1 |
| 23.4 |
| 31.7 |
| - |
| 14.7 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 0.2 |
| (18.1) |
| (6.9) |
| - |
| (0.4) |
| (0.4) |
| - |
| (46.8) |
| (54.1) |
| (33.4) |
| (41.5) |
| (38.1) |
| - |
| (15.9) |
| (15.0) |
| - |
| (53.7) |
| (33.5) |
| (41.5) |
| (38.6) |
| (20.6) |
| (15.9) |
| (15.0) |
| (15.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (53.7) |
| (33.5) |
| (41.5) |
| (38.6) |
| (20.6) |
| (15.9) |
| (15.0) |
| (15.9) |
| (46.8) |
| (53.7) |
| (33.5) |
| (41.5) |
| (38.6) |
| (20.6) |
| (15.9) |
| (15.0) |
| (15.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (51.6) |
| (46.8) |
| (54.1) |
| (33.5) |
| (41.5) |
| (38.1) |
| (20.6) |
| (15.9) |
| (15.0) |
| (15.9) |
| (0.24) |
| (0.81) |
| (3.65) |
| - |
| (2.18) |
| (2.11) |
| - |
| 140.7 |
| 51.3 |
| 10.4 |
| - |
| 7.3 |
| 7.1 |
| - |
| 140.7 |
| 51.3 |
| 10.4 |
| - |
| 7.3 |
| 7.1 |
| - |
| (23.4) |
| (31.2) |
| - |
| (15.5) |
| (14.6) |
| - |