| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 0.4 | - | 0.4 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (126.3) | 0.3 | 126.5 | (0.5) | 1.0 | 3.4 | 1.2 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | - | 0.8 | 0.0 | 0.0 | 7.1 | 144.9 | 33.2 | 34.5 | 28.3 | 32.1 | 21.8 | 0.0 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | 50.4 | 49.1 | 64.6 | 117.6 | 109.7 | 141.9 | 90.6 | 80.1 | 96.0 | 89.5 | 82.0 | 38.1 | 10.7 | 4.8 |
| Operating Income | ||||||||||||||
| Operating Income | (87.6) | (94.0) | (121.3) | (195.1) | (179.9) | (64.5) | (88.1) | (71.9) | (100.3) | (91.4) | (92.8) | (54.9) | (15.1) | (6.1) |
| Non-Operating | ||||||||||||||
| Interest Income | 1.9 | 2.2 | 4.0 | 7.3 | 3.1 | 2.9 | 0.9 | 1.0 | 1.2 | 1.6 | 2.2 | 0.6 | - | - |
| Interest Expense | ||||||||||||||
| 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 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (4.89) | 0.64 | 0.00 | (17.77) | (2.31) | (0.72) | (1.12) | - | - | - | - | - | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | (83.8) | (89.8) | (115.8) | (188.9) | (173.3) | (58.5) | (81.6) | (64.3) | (92.4) | (84.1) | (88.6) | (54.1) | (14.9) | (6.0) |
| EBIT | ||||||||||||||
| 1.5 |
| 7.2 |
| 126.7 |
| 5.3 |
| 5.7 |
| 17.6 |
| 1.4 |
| 6.0 |
| 8.2 |
| 7.6 |
| 7.0 |
| 12.5 |
| 7.3 |
| 10.6 |
| 9.1 |
| 4.6 |
| 4.0 |
| 3.1 |
| 23.0 |
| 3.0 |
| 3.0 |
| 3.0 |
| 13.0 |
| 3.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 13.2 | 11.7 | 12.6 | 12.9 | 11.8 | 12.8 | 16.5 | 15.8 | 19.5 | 1.7 | 25.2 | 46.8 | 44.0 | (17.0) | 43.1 | 43.9 | 39.6 | 36.8 | 39.9 | 36.0 | 29.3 | 24.9 | 23.9 | 20.1 | 21.7 | 21.0 | 18.3 | 17.9 | 22.9 | 24.8 | 23.7 | 24.1 | 23.5 | 24.0 | 22.2 | 23.1 | 20.1 | 20.3 | 24.1 | 22.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 8.1 | 7.5 | 9.5 | 10.3 | 11.9 | 12.5 | 12.7 | 13.1 | 14.9 | 7.5 | 19.4 | 28.1 | 22.5 | 13.0 | 18.4 | 20.3 | 18.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.8 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.4 | 1.4 | 1.6 | 1.6 | 1.7 | 1.5 | 1.4 | 1.6 | 1.7 | 1.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 21.3 | 19.8 | 22.8 | 24.9 | 27.2 | 28.8 | 29.2 | 28.9 | 34.4 | 3.5 | 44.6 | 76.9 | 70.0 | (4.4) | 62.6 | 64.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (20.9) | (19.4) | (22.5) | (24.9) | (27.2) | (28.8) | (29.2) | (28.9) | (34.4) | (129.5) | (44.6) | 49.5 | (70.6) | (1.7) | (59.1) | (63.3) | (55.8) | (49.4) | 68.4 | (48.1) | (35.3) | (17.9) | (30.0) | (20.5) | (19.7) | (19.2) | (17.2) | (10.9) | (24.6) | (21.7) | (22.2) | (28.1) | (28.3) | (29.8) | (7.3) | (28.4) | (25.9) | (25.7) | (19.1) | (28.1) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.3 | 0.4 | 0.6 | 0.5 | 0.6 | 0.4 | 0.7 | 1.2 | 1.6 | 2.0 | 2.6 | 1.7 | 1.0 | 1.4 | 0.9 | 0.4 | 0.4 | 0.5 | 0.6 | 0.8 | 1.0 | 0.6 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | - | - | 0.3 | - | (0.3) | 0.5 | 0.6 | 0.8 | 0.7 | 0.7 | 0.5 |
| Interest Expense | - | - | - | 0.0 | 0.0 | (0.6) | 0.0 | 0.0 | 0.6 | (2.7) | 0.0 | 3.2 | 1.9 | 1.9 | 1.7 | 1.5 | 0.9 | 0.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 1.0 | 4.0 | 30.7 | 5.0 | 59.9 | 13.2 | (21.9) | 2.7 | 1.5 | 5.0 | 3.6 | (3.0) | (0.6) | (0.5) | (0.9) | (1.4) | (0.9) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 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 | 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 | (19.9) | (15.3) | 8.2 | (19.9) | 32.7 | (15.6) | (51.0) | (26.2) | (32.9) | (124.5) | (41.0) | 46.6 | (71.2) | (2.2) | (60.0) | (64.7) | (56.6) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 139.8 | (6.7) | (7.2) | - | (6.8) | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (19.9) | (15.3) | 8.2 | (19.9) | 32.7 | (15.6) | 88.8 | (32.9) | (40.1) | (41.2) | (47.9) | 46.6 | (71.2) | (68.8) | (60.0) | (64.7) | (56.6) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (19.9) | (15.3) | 8.2 | (19.9) | 32.7 | (15.6) | 88.8 | (32.9) | (40.1) | (41.2) | (47.9) | 46.6 | (71.2) | (68.8) | (60.0) | (64.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (19.9) | (15.3) | 8.2 | (19.9) | 32.7 | (15.6) | 88.8 | (32.9) | (40.1) | (41.2) | (47.9) | 46.6 | (71.2) | (68.8) | (60.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (2.08) | - | 0.94 | (2.27) | 3.76 | - | 11.63 | (4.34) | (5.49) | - | (0.37) | 0.36 | (0.57) | - | (0.49) | (0.70) | (0.61) | - | 0.74 | (0.53) | (0.39) | - | (0.36) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (2.08) | - | 0.94 | (2.27) | 3.75 | - | 11.63 | (4.34) | (5.49) | - | (0.37) | 0.36 | (0.57) | - | (0.49) | (0.70) | (0.61) | - | ||||||||||||||||||||||
| Shares Basic | 9.6 | - | 8.8 | 8.7 | 8.7 | - | 7.6 | 7.6 | 7.3 | - | 128.3 | 127.7 | 125.9 | - | 122.5 | 92.3 | 92.2 | - | ||||||||||||||||||||||
| Shares Diluted | 9.6 | - | 8.8 | 8.7 | 8.7 | - | 7.6 | 7.6 | 7.3 | - | 128.3 | 129.8 | 125.9 | - | 122.5 | 92.3 | 92.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | (20.1) | (18.4) | (21.4) | (23.8) | (26.2) | (27.8) | (27.8) | (27.5) | (32.9) | (127.8) | (42.9) | 51.1 | (69.2) | (0.1) | (57.4) | (61.6) | (54.2) | (47.9) | 69.9 | (46.7) | (33.9) | (16.4) | (28.4) | (18.9) | (17.9) | (17.4) | (15.3) | (9.0) | (22.5) | (19.7) | (20.2) | (26.2) | (26.3) | (27.9) | (5.4) | (26.7) | (24.2) | (24.0) | (17.8) | (27.3) |
| EBIT | (20.9) | (19.4) | (22.5) | (24.9) | (27.2) | (28.8) | (29.2) | (28.9) | (34.4) | (129.5) | (44.6) | 49.5 | (70.6) | (1.7) | (59.1) | (63.3) | (55.8) | (49.4) | 68.4 | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 35.3 | 39.2 | 53.2 | 77.5 | 70.3 | 69.3 | 30.8 | 24.7 | 32.6 | 34.0 | 32.6 | 16.8 | 4.4 | 1.2 |
| Depreciation & Amortization | 3.8 | 4.1 | 5.5 | 6.2 | 6.6 | 5.9 | 6.6 | 7.6 | 7.9 | 7.3 | 4.2 | 0.7 | 0.2 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 88.8 | 94.8 | 121.3 | 195.1 | 179.9 | 209.4 | 121.3 | 106.4 | 128.6 | 123.5 | 114.6 | 54.9 | 15.1 | 6.1 |
| - |
| 0.0 |
| 0.0 |
| 2.5 |
| 6.0 |
| 2.9 |
| 2.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 40.7 | 99.7 | (4.5) | 5.0 | (3.7) | (1.1) | (1.0) | 1.6 | 1.3 | 2.0 | 1.3 | 0.1 | (1.6) | (0.1) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (46.9) |
| 5.7 |
| (125.8) |
| (190.1) |
| (183.6) |
| (65.6) |
| (89.1) |
| (70.3) |
| (98.9) |
| (89.4) |
| (91.6) |
| (54.8) |
| (16.7) |
| (6.1) |
| Net Income From Discontinued Ops | - | 0.0 | 125.9 | 76.4 | (66.6) | - | - | - | - | - | - | - | - | - |
| Net Income | (46.9) | 5.7 | 0.1 | (113.7) | (250.2) | (65.6) | (89.1) | (70.3) | (98.9) | (89.4) | (91.6) | (54.8) | (16.7) | (6.1) |
| Net Income Attributable To Parent | (46.9) | 5.7 | 0.1 | (113.7) | (250.2) | (65.6) | (89.1) | (70.3) | (98.9) | (89.4) | (91.6) | (54.8) | (16.7) | (6.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (46.9) | 5.7 | 0.1 | (113.7) | (250.2) | (65.6) | (89.1) | (70.3) | (98.9) | (89.4) | (91.6) | (54.8) | (18.0) | (7.0) |
| (4.89) |
| 0.64 |
| 0.00 |
| (17.77) |
| (2.31) |
| (0.72) |
| (1.12) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 9.6 | 8.9 | 7.8 | 6.4 | 108.1 | 91.7 | 79.8 | - | - | - | - | - | - | - |
| Shares Diluted | 9.6 | 8.9 | 7.8 | 6.4 | 108.1 | 91.7 | 79.8 | - | - | - | - | - | - | - |
| (87.6) |
| (94.0) |
| (121.3) |
| (195.1) |
| (179.9) |
| (64.5) |
| (88.1) |
| (71.9) |
| (100.3) |
| (91.4) |
| (92.8) |
| (54.9) |
| (15.1) |
| (6.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| 19.6 |
| 17.5 |
| 11.7 |
| 10.6 |
| 7.6 |
| 6.5 |
| 6.1 |
| 5.8 |
| 5.9 |
| 5.6 |
| 7.5 |
| 7.5 |
| 7.6 |
| 8.7 |
| 8.8 |
| 8.8 |
| 8.1 |
| 8.4 |
| 8.8 |
| 8.5 |
| 8.0 |
| 9.0 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.6 |
| 1.7 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.9 |
| 2.0 |
| 2.0 |
| 2.0 |
| 2.0 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.3 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.2 |
| 56.7 |
| 58.3 |
| 53.4 |
| 41.0 |
| 35.5 |
| 31.4 |
| 26.6 |
| 27.9 |
| 26.8 |
| 24.2 |
| 23.5 |
| 31.9 |
| 32.3 |
| 31.3 |
| 32.7 |
| 32.2 |
| 32.8 |
| 30.3 |
| 31.4 |
| 28.9 |
| 28.7 |
| 32.1 |
| 31.1 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.2) |
| 0.4 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (50.0) |
| 68.2 |
| (48.3) |
| (35.5) |
| (18.3) |
| (30.3) |
| (20.7) |
| (19.9) |
| (18.8) |
| (16.4) |
| (10.8) |
| (24.3) |
| (21.3) |
| (21.9) |
| (27.8) |
| (27.9) |
| (29.0) |
| (6.9) |
| (28.0) |
| (25.5) |
| (25.3) |
| (18.7) |
| (27.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (50.0) |
| 68.2 |
| (48.3) |
| (35.5) |
| (18.3) |
| (30.3) |
| (20.7) |
| (19.9) |
| (18.8) |
| (16.4) |
| (10.8) |
| (24.3) |
| (21.3) |
| (21.9) |
| (27.8) |
| (27.9) |
| (29.0) |
| (6.9) |
| (28.0) |
| (25.5) |
| (25.3) |
| (18.7) |
| (27.9) |
| (56.6) |
| (50.0) |
| 68.2 |
| (48.3) |
| (35.5) |
| (18.3) |
| (30.3) |
| (20.7) |
| (19.9) |
| (18.8) |
| (16.4) |
| (10.8) |
| (24.3) |
| (21.3) |
| (21.9) |
| (27.8) |
| (27.9) |
| (29.0) |
| (6.9) |
| (28.0) |
| (25.5) |
| (25.3) |
| (18.7) |
| (27.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (64.7) |
| (56.6) |
| (50.0) |
| 68.2 |
| (48.3) |
| (35.5) |
| (18.3) |
| (30.3) |
| (20.7) |
| (19.9) |
| (18.8) |
| (16.4) |
| (10.8) |
| (24.3) |
| (21.3) |
| (21.9) |
| (27.8) |
| (27.9) |
| (29.0) |
| (6.9) |
| (28.0) |
| (25.5) |
| (25.3) |
| (18.7) |
| (27.9) |
| 0.72 |
| (0.53) |
| - |
| - |
| (0.36) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.8 |
| 91.7 |
| 91.5 |
| - |
| 83.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.0 |
| 91.7 |
| - |
| - |
| 83.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (48.1) |
| (35.3) |
| (17.9) |
| (30.0) |
| (20.5) |
| (19.7) |
| (19.2) |
| (17.2) |
| (10.9) |
| (24.6) |
| (21.7) |
| (22.2) |
| (28.1) |
| (28.3) |
| (29.8) |
| (7.3) |
| (28.4) |
| (25.9) |
| (25.7) |
| (19.1) |
| (28.1) |