| (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 | Q3 FY 23 | Q2 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 558.0 | 446.0 | 504.0 | 506.0 | 438.0 | 490.0 | 486.0 | 439.0 | 239.0 | 530.0 | 458.0 | 450.0 | 460.0 | 394.0 | - | 326.0 |
| Cost of Revenue | 283.0 | 244.0 | 261.0 | 254.0 | 231.0 | 249.0 | 249.0 | 230.0 | 185.0 | 258.0 | 251.0 | 233.0 | 231.0 | 218.0 | - | 173.0 |
| Gross Profit | 275.0 | 202.0 | 243.0 | 252.0 | 207.0 | 241.0 | 237.0 | 209.0 | 54.0 | 272.0 | 207.0 | 217.0 | 229.0 | 176.0 | - | 153.0 |
| Operating Expenses | ||||||||||||||||
| Research & Development | 323.0 | 290.0 | 304.0 | 282.0 | 275.0 | 281.0 | 303.0 | 256.0 | 243.0 | 218.0 | 235.0 | 206.0 | 179.0 | 180.0 | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (3,896.0) | (140.0) | (109.0) | (74.0) | (117.0) | (86.0) | (2,807.0) | (94.0) | (238.0) | 8.0 | (81.0) | (25.0) | 10.0 | (46.0) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | (64.0) | 2.0 | 4.0 | 6.0 | 3.0 | 3.0 | (78.0) | 5.0 | (3.0) | 6.0 | 6.0 | 15.0 | 15.0 | 16.0 | - | |
| Per Share | ||||||||||||||||
| EPS Basic | (4.68) | - | (0.12) | (0.08) | (0.13) | - | (3.35) | (0.11) | (0.27) | 0.02 | (0.10) | (0.06) | (0.01) | (0.08) | - | (0.03) |
| Supplementary Data | ||||||||||||||||
| EBITDA | (3,876.0) | (120.0) | (91.0) | (56.0) | (99.0) | (70.0) | (2,791.0) | (78.0) | (224.0) | 17.0 | (74.0) | (18.0) | 15.0 | (41.0) | - | (15.0) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 2,014.0 | 1,894.0 | 1,654.0 | 2,079.0 | 1,869.0 | 1,386.0 | 967.0 |
| Cost of Revenue | 1,042.0 | 990.0 | 913.0 | 1,032.0 | 947.0 | 731.0 | 591.0 |
| Gross Profit | 972.0 | 904.0 | 741.0 | 1,047.0 | 922.0 | 655.0 | 376.0 |
| Operating Expenses | |||||||
| Research & Development | 1,199.0 | 1,151.0 | 1,083.0 | 889.0 | 789.0 | 544.0 | 440.0 |
| Selling General & Administrative | - | - | - | - | - | ||
| Operating Income | |||||||
| Operating Income | (4,219.0) | (440.0) | (3,225.0) | (33.0) | (37.0) | (57.0) | (213.0) |
| Non-Operating | |||||||
| Interest Income | - | - | - | 0.0 | 18.0 | 3.0 | - |
| Interest Expense | - | - | - | - | 24.0 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (52.0) | 15.0 | (73.0) | 43.0 | 50.0 | 18.0 | (16.0) |
| Net Income From Continuing Ops | (4,108.0) | (392.0) | (3,090.0) | (27.0) | (82.0) | (75.0) | |
| Per Share | |||||||
| EPS Basic | (5.03) | (0.48) | (3.82) | (0.03) | (0.11) | (0.10) | (0.26) |
| EPS Diluted | (5.03) | (0.48) | (3.82) | (0.03) | (0.11) | (0.10) | (0.26) |
| Supplementary Data | |||||||
| EBITDA | (4,143.0) | (366.0) | (3,163.0) | 6.0 | (14.0) | (40.0) | (200.0) |
| EBIT | (4,219.0) | (440.0) | (3,225.0) | (33.0) | (37.0) | (57.0) | (213.0) |
| 132.0 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 29.0 | 28.0 | 29.0 | 25.0 | 31.0 | 28.0 | 28.0 | 28.0 | 34.0 | 28.0 | 33.0 | 27.0 | 29.0 | 35.0 | - | 33.0 |
| General & Administrative | 31.0 | 24.0 | 19.0 | 19.0 | 18.0 | 18.0 | 18.0 | 19.0 | 15.0 | 18.0 | 20.0 | 9.0 | 11.0 | 7.0 | - | 8.0 |
| Depreciation & Amortization | 20.0 | 20.0 | 18.0 | 18.0 | 18.0 | 16.0 | 16.0 | 16.0 | 14.0 | 9.0 | 7.0 | 7.0 | 5.0 | 5.0 | - | 5.0 |
| Amortization of Intangibles | 113.0 | 110.0 | 111.0 | 111.0 | 111.0 | 111.0 | 111.0 | 111.0 | 111.0 | 111.0 | 133.0 | 131.0 | 133.0 | 149.0 | 123.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 4,171.0 | 342.0 | 352.0 | 326.0 | 324.0 | 327.0 | 3,044.0 | 303.0 | 292.0 | 264.0 | 288.0 | 242.0 | 219.0 | 222.0 | - | 173.0 |
| - |
| (20.0) |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | 18.0 | 14.0 | 13.0 | 17.0 | 15.0 | 8.0 | 1.0 | 4.0 | 1.0 | - | - |
| Pre-Tax Income | (3,882.0) | (125.0) | (92.0) | (61.0) | (99.0) | (68.0) | (2,793.0) | (81.0) | (221.0) | 23.0 | (73.0) | (30.0) | 8.0 | (44.0) | - | (20.0) |
| 6.0 |
| Net Income From Continuing Ops | (3,818.0) | (127.0) | (96.0) | (67.0) | (102.0) | (71.0) | (2,715.0) | (86.0) | (218.0) | 17.0 | (79.0) | (45.0) | (7.0) | (60.0) | - | (26.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (3,818.0) | (127.0) | (96.0) | (67.0) | (102.0) | (71.0) | (2,715.0) | (86.0) | (218.0) | 17.0 | (79.0) | (45.0) | (7.0) | (60.0) | - | (26.0) |
| Net Income Attributable To Parent | (3,818.0) | (127.0) | (96.0) | (67.0) | (102.0) | (71.0) | (2,715.0) | (86.0) | (218.0) | 17.0 | (79.0) | (45.0) | (7.0) | (60.0) | - | (26.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3,818.0) | (127.0) | (96.0) | (67.0) | (102.0) | (71.0) | (2,715.0) | (86.0) | (218.0) | 17.0 | (79.0) | (45.0) | (7.0) | (60.0) | - | (26.0) |
| EPS Diluted | (4.68) | - | (0.12) | (0.08) | (0.13) | - | (3.35) | (0.11) | (0.27) | 0.02 | (0.10) | (0.06) | (0.01) | (0.08) | - | (0.03) |
| Shares Basic | 817.0 | - | 814.0 | 812.0 | 812.0 | - | 811.0 | 806.0 | 806.0 | 806.0 | 802.0 | 750.0 | 750.0 | 750.0 | - | 750.0 |
| Shares Diluted | 817.0 | - | 814.0 | 812.0 | 812.0 | - | 811.0 | 806.0 | 806.0 | 810.0 | 802.0 | 750.0 | 750.0 | 750.0 | - | 750.0 |
| EBIT | (3,896.0) | (140.0) | (109.0) | (74.0) | (117.0) | (86.0) | (2,807.0) | (94.0) | (238.0) | 8.0 | (81.0) | (25.0) | 10.0 | (46.0) | - | (20.0) |
| - |
| - |
| Selling & Marketing | 111.0 | 113.0 | 118.0 | 118.0 | 120.0 | 134.0 | 116.0 |
| General & Administrative | 93.0 | 80.0 | 70.0 | 73.0 | 50.0 | 34.0 | 33.0 |
| Depreciation & Amortization | 76.0 | 74.0 | 62.0 | 39.0 | 23.0 | 17.0 | 13.0 |
| Amortization of Intangibles | 445.0 | 443.0 | 444.0 | 474.0 | 544.0 | 509.0 | 450.0 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 5,191.0 | 1,344.0 | 3,966.0 | 1,080.0 | 959.0 | 712.0 | 589.0 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | 62.0 | 49.0 | 11.0 | (3.0) | (5.0) |
| Pre-Tax Income | (4,160.0) | (377.0) | (3,163.0) | 16.0 | (32.0) | (57.0) | (212.0) |
| (196.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (4,108.0) | (392.0) | (3,090.0) | (27.0) | (82.0) | (75.0) | (196.0) |
| Net Income Attributable To Parent | (4,108.0) | (392.0) | (3,090.0) | (27.0) | (82.0) | (75.0) | (196.0) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4,108.0) | (392.0) | (3,090.0) | (27.0) | (82.0) | (75.0) | (196.0) |
| Shares Basic | 817.0 | 813.0 | 809.0 | 805.0 | 759.0 | 750.0 | 0.0 |
| Shares Diluted | 817.0 | 813.0 | 809.0 | 805.0 | 759.0 | 750.0 | 0.0 |