| (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 | 48.6 | 62.2 | 39.5 | 35.0 | 32.6 | 30.1 | 28.1 | 27.0 | 25.9 | 24.4 | 22.2 | 19.4 | 17.2 | 10.9 | 11.2 | 10.3 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 185.3 | 169.4 | 111.1 | 83.3 | 41.0 | 33.6 | 18.9 | 11.4 |
| Cost of Revenue | 94.5 | 85.9 | 70.6 | 75.0 | 30.1 | 24.5 | 17.4 | 17.4 |
| Gross Profit | 90.8 | 83.4 | 40.5 | 8.3 | 10.9 | 9.1 | 1.5 | (6.0) |
| Operating Expenses | ||||||||
| Research & Development | 66.3 | 65.2 | 58.1 | 91.2 | 64.3 | 34.6 | 23.3 | 23.3 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (69.4) | (74.0) | (104.2) | (373.2) | (145.4) | (99.7) | (51.8) | (48.4) |
| Non-Operating | ||||||||
| Interest Income | 10.3 | 9.5 | 8.8 | 9.0 | 2.2 | 0.5 | 0.0 | 0.3 |
| Interest Expense | - | 0.0 | 1.8 | 9.3 | 2.7 | 0.5 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (2.6) | (2.9) | 0.5 | 0.5 | 0.3 | (2.8) | 0.4 | 0.0 |
| Net Income From Continuing Ops | (55.8) | (60.4) | (97.0) | (374.1) | (138.6) | |||
| Per Share | ||||||||
| EPS Basic | (0.90) | (1.07) | (2.08) | (10.10) | (7.79) | (0.70) | (5.98) | (6.99) |
| EPS Diluted | (0.90) | (1.07) | (2.08) | (10.10) | (7.79) | (0.70) | ||
| Supplementary Data | ||||||||
| EBITDA | - | (66.2) | (94.3) | (356.0) | (136.0) | (94.2) | (48.0) | (46.3) |
| EBIT | (69.4) | (74.0) | (104.2) | (373.2) | (145.4) | (99.7) | ||
| 8.6 |
| - |
| 7.8 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| Cost of Revenue | 27.7 | 24.7 | 22.9 | 19.2 | 19.1 | 16.9 | 17.3 | 17.9 | 18.5 | 19.0 | 19.1 | 19.2 | 17.6 | 9.1 | 7.5 | 7.5 | 6.0 | - | 5.9 | - | - | - | 4.9 | - | - |
| Gross Profit | 20.8 | 37.5 | 16.7 | 15.8 | 13.5 | 13.2 | 10.8 | 9.1 | 7.4 | 5.4 | 3.1 | 0.2 | (0.4) | 1.8 | 3.7 | 2.8 | 2.6 | - | 1.9 | - | - | - | 1.1 | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 16.1 | 15.3 | 17.8 | 17.1 | 15.0 | 14.7 | 15.1 | 14.4 | 13.8 | 15.6 | 16.7 | 26.4 | 32.5 | 15.3 | 17.2 | 15.9 | 15.9 | - | 8.4 | - | - | - | 8.9 | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | 7.8 | 6.8 | 7.4 | 7.0 | 6.4 | 7.0 | 7.2 | 6.8 | 6.9 | 8.6 | 7.9 | 11.7 | 13.5 | 7.6 | 8.5 | 7.6 | 7.1 | ||||||||
| General & Administrative | 16.1 | 14.5 | 15.7 | 18.5 | 15.9 | 17.0 | 15.9 | 13.2 | 12.6 | 18.5 | 14.3 | 17.8 | 31.3 | 20.9 | 14.0 | 12.5 | 13.8 | ||||||||
| Depreciation & Amortization | 2.7 | - | - | - | 1.8 | - | - | - | 2.9 | - | - | - | 6.2 | - | - | - | |||||||||
| Amortization of Intangibles | 1.7 | - | - | - | 1.1 | - | - | - | 1.8 | - | - | - | 1.1 | - | - | - | 1.1 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 40.1 | 36.5 | 40.9 | 42.7 | 37.3 | 38.8 | 38.3 | 34.3 | 33.2 | 42.7 | 38.8 | 123.2 | 176.7 | 43.8 | 39.8 | 36.0 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (19.2) | 0.9 | (24.3) | (26.8) | (23.8) | (25.6) | (27.5) | (25.3) | (25.8) | (37.3) | (35.7) | (123.0) | (177.1) | (42.0) | (36.0) | (33.2) | (34.2) | - | (27.3) | - | - | - | (14.7) | - | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 2.5 | 2.7 | 2.4 | 2.6 | 1.7 | 1.8 | 2.1 | 2.3 | 2.7 | 2.6 | 2.5 | 2.2 | 1.7 | 1.0 | 0.7 | 0.3 | 0.2 | - | 0.2 | - | - | - | 0.0 | - | - |
| Interest Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.7 | 0.7 | 4.1 | 1.8 | 1.7 | 1.7 | 1.6 | 0.7 | 0.4 | 0.0 | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 2.3 | 3.5 | 2.6 | 2.6 | 2.0 | 2.2 | 1.9 | 1.5 | 2.1 | (1.5) | 0.7 | 0.4 | 0.1 | 0.0 | 0.1 | 5.2 | 1.8 | ||||||||
| Pre-Tax Income | (16.9) | 4.4 | (21.7) | (24.2) | (21.8) | (23.4) | (25.6) | (23.7) | (23.7) | (38.8) | (35.1) | (122.7) | (177.0) | (42.0) | (36.0) | (28.0) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 0.6 | 0.4 | 0.1 | (3.6) | 0.2 | 0.3 | (0.0) | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | 0.0 | - | - |
| Net Income From Continuing Ops | (17.5) | 4.0 | (21.7) | (20.6) | (22.0) | (23.7) | (25.6) | (23.9) | (23.8) | (39.0) | (35.1) | (122.7) | (177.3) | (42.2) | (36.0) | (28.0) | (32.4) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (17.5) | 4.0 | (21.7) | (20.6) | (22.0) | (23.7) | (25.6) | (23.9) | (23.8) | (39.0) | (35.1) | (122.7) | (177.3) | (42.2) | (36.0) | (28.0) | (32.4) | ||||||||
| Net Income Attributable To Parent | (17.5) | 4.0 | (21.7) | (20.6) | (22.0) | (23.7) | (25.6) | (23.9) | (23.8) | (39.0) | (35.1) | (122.7) | (177.3) | (42.2) | (36.0) | (28.0) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (17.5) | 4.0 | (21.7) | (20.6) | (22.0) | (23.7) | (25.6) | (23.9) | (23.8) | (39.0) | (35.1) | (122.7) | (177.3) | (42.2) | (36.0) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.28) | - | (0.37) | (0.38) | (0.42) | - | (0.54) | (0.53) | (0.55) | - | (0.89) | (3.19) | (6.03) | - | (1.98) | (1.60) | (1.90) | - | (0.08) | - | - | - | (0.97) | - | - |
| EPS Diluted | (0.28) | - | (0.37) | (0.38) | (0.42) | - | (0.54) | (0.53) | (0.55) | - | (0.89) | (3.19) | (6.03) | - | (1.98) | (1.60) | (1.90) | - | |||||||
| Shares Basic | 61.8 | - | 58.0 | 54.5 | 52.5 | - | 47.7 | 44.7 | 43.5 | - | 39.2 | 38.4 | 29.4 | - | 18.1 | 17.5 | 17.1 | - | |||||||
| Shares Diluted | 61.8 | - | 58.0 | 54.5 | 52.5 | - | 47.7 | 44.7 | 43.5 | - | 39.2 | 38.4 | 29.4 | - | 18.1 | 17.5 | 17.1 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | (16.5) | - | - | - | (22.0) | - | - | - | (22.9) | - | - | - | (170.9) | - | - | - | (31.8) | - | - | - | - | - | - | - | - |
| EBIT | (19.2) | 0.9 | (24.3) | (26.8) | (23.8) | (25.6) | (27.5) | (25.3) | (25.8) | (37.3) | (35.7) | (123.0) | (177.1) | (42.0) | (36.0) | (33.2) | (34.2) | - | (27.3) | ||||||
| - |
| - |
| - |
| Selling & Marketing | 29.0 | 27.6 | 27.9 | 41.6 | 30.8 | 22.3 | 9.0 | 4.5 |
| General & Administrative | 64.9 | 64.6 | 58.7 | 82.0 | 61.2 | 52.0 | 21.0 | 14.5 |
| Depreciation & Amortization | - | 7.8 | 9.8 | 17.1 | 9.5 | 5.5 | 3.7 | 2.0 |
| Amortization of Intangibles | - | 4.5 | 6.6 | 6.7 | 4.5 | 0.7 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 160.2 | 157.4 | 144.6 | 381.5 | 156.4 | 108.8 | 53.3 | 42.3 |
| 2.5 |
| 3.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 11.0 | 10.7 | 7.7 | (0.4) | 7.2 | 2.9 | (54.6) | (3.3) |
| Pre-Tax Income | (58.4) | (63.3) | (96.5) | (373.6) | (138.3) | (96.8) | (106.4) | (51.7) |
| (94.0) |
| (106.8) |
| (51.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (55.8) | (60.4) | (97.0) | (374.1) | (138.6) | (94.0) | (106.8) | (51.7) |
| Net Income Attributable To Parent | (55.8) | (60.4) | (97.0) | (374.1) | (138.6) | (94.0) | (106.8) | (51.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (55.8) | (60.4) | (97.0) | (374.1) | (138.6) | (94.0) | (106.8) | (51.7) |
| (5.98) |
| (6.99) |
| Shares Basic | 61.8 | 56.3 | 46.6 | 37.0 | 17.8 | 133.9 | 17.9 | 7.4 |
| Shares Diluted | 61.8 | 56.3 | 46.6 | 37.0 | 17.8 | 133.9 | 17.9 | 7.4 |
| (51.8) |
| (48.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.8 |
| - |
| 29.2 |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| (32.4) |
| - |
| (12.7) |
| - |
| - |
| - |
| (19.6) |
| - |
| - |
| (28.3) |
| (12.7) |
| (32.0) |
| (21.0) |
| (57.2) |
| (19.6) |
| (11.3) |
| (18.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.3) |
| (12.7) |
| (32.0) |
| (21.0) |
| (57.2) |
| (19.6) |
| (11.3) |
| (18.7) |
| (32.4) |
| (28.3) |
| (12.7) |
| (32.0) |
| (21.0) |
| (57.2) |
| (19.6) |
| (11.3) |
| (18.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.0) |
| (32.4) |
| (28.3) |
| (12.7) |
| (32.0) |
| (21.0) |
| (76.8) |
| 0.0 |
| (11.3) |
| (18.7) |
| (0.08) |
| - |
| - |
| - |
| (0.97) |
| - |
| - |
| 156.6 |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| 156.6 |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| (14.7) |
| - |
| - |