| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 73.7 | 87.1 | 70.0 | 68.5 | 64.5 | - | 57.1 | 54.8 | - |
| Cost of Revenue | 13.7 | 15.6 | 14.8 | 15.9 | 19.8 | - | 16.2 | 16.7 | - |
| Gross Profit | 60.0 | 71.5 | 55.2 | 52.6 | 44.7 | - | 40.9 | 38.1 | - |
| Operating Expenses | |||||||||
| Research & Development | 14.6 | 15.2 | 13.7 | 10.7 | 9.6 | - | 8.2 | 7.8 | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 9.6 | 20.5 | 7.5 | 3.7 | (7.7) | - | 0.4 | (2.3) | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 2.9 | (9.2) | 1.9 | 2.0 | (4.3) | - | 0.1 | 0.1 | - |
| Net Income From Continuing Ops | 8.8 | 34.5 | 6.4 | (26.2) | |||||
| Per Share | |||||||||
| EPS Basic | 0.12 | - | 0.09 | (0.65) | (1.41) | - | (0.28) | (0.69) | - |
| EPS Diluted | 0.11 | - | 0.08 | (0.65) | (1.41) | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | 9.6 | 20.5 | 7.5 | 3.7 | (7.7) | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 |
|---|---|---|---|
| Revenues | |||
| Revenues | 299.3 | 290.1 | 225.6 |
| Cost of Revenue | 60.0 | 66.2 | 64.1 |
| Gross Profit | 239.3 | 223.9 | 161.5 |
| Operating Expenses | |||
| Research & Development | 54.2 | 49.2 | 32.7 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | 92.4 | 90.4 | 76.1 |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | 41.3 | 24.0 | (1.6) |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | (2.4) | (9.6) | 5.8 |
| Net Income From Continuing Ops | 23.4 | (6.4) | (32.9) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | 0.32 | (0.13) | (2.38) |
| EPS Diluted | 0.30 | (0.13) | (2.38) |
| Shares Basic | 73.9 | 50.9 | 13.8 |
| Shares Diluted | 78.9 | ||
| Supplementary Data | |||
| EBITDA | - | 33.9 | 6.7 |
| EBIT | 41.3 | 24.0 | (1.6) |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 23.7 | 23.0 | 21.4 | 24.3 | 21.7 | - | 19.0 | 19.1 | - |
| General & Administrative | 11.5 | 12.1 | 12.0 | 13.1 | 20.5 | - | 12.7 | 12.9 | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 50.4 | 50.9 | 47.7 | 48.8 | 52.4 | - | 40.6 | 40.4 | - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.0 | 4.8 | 0.9 | (28.0) | (17.7) | - | (4.2) | (6.9) | - |
| Pre-Tax Income | 11.6 | 25.3 | 8.4 | (24.2) | (25.4) | - | (3.8) | (9.2) | - |
| (21.1) |
| (4.0) |
| (3.9) |
| (9.3) |
| (15.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 8.8 | 34.5 | 6.4 | (26.2) | (21.1) | (4.0) | (3.9) | (9.3) | (15.7) |
| Net Income Attributable To Parent | 8.8 | 34.5 | 6.4 | (26.2) | (21.1) | (4.0) | (3.9) | (9.3) | (15.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 8.8 | 34.5 | 6.4 | (26.2) | (21.1) | (4.0) | (3.9) | (9.3) | (15.7) |
| - |
| (0.28) |
| (0.69) |
| - |
| Shares Basic | 73.9 | - | 73.7 | 40.1 | 15.0 | - | 14.1 | 13.5 | - |
| Shares Diluted | 78.9 | - | 80.7 | 40.1 | 15.0 | - | 14.1 | 13.5 | - |
| 0.4 |
| (2.3) |
| - |
| 48.7 |
| 57.7 |
| 51.8 |
| Depreciation & Amortization | - | 9.9 | 8.3 |
| Amortization of Intangibles | 2.6 | 2.6 | 2.6 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 197.9 | 199.9 | 163.2 |
| (20.3) |
| (40.0) |
| (25.4) |
| Pre-Tax Income | 21.0 | (16.0) | (27.1) |
| 23.4 |
| (6.4) |
| (32.9) |
| Net Income Attributable To Parent | 23.4 | (6.4) | (32.9) |
| Less: Minority Interest | - | - | - |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | 23.4 | (6.4) | (32.9) |
| 50.9 |
| 13.8 |