| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 418.4 | 481.1 | 411.1 | 361.7 | 356.6 | 423.6 | 354.7 | 316.3 | 335.1 | 405.3 | 325.9 | 287.3 | 289.6 | 308.5 | 262.7 | 242.2 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1,672.3 | 1,610.6 | 1,429.7 | 1,308.1 | 1,058.6 | 892.3 | 607.6 | 336.2 |
| Cost of Revenue | 284.1 | 271.0 | 246.9 | 195.9 | 180.1 | 168.9 | 65.9 | 59.4 |
| Gross Profit | 1,388.3 | 1,339.6 | 1,182.7 | 1,112.1 | 878.5 | 723.4 | 541.8 | 276.8 |
| Operating Expenses | ||||||||
| Research & Development | 383.3 | 385.2 | 380.7 | 332.1 | 285.8 | 276.7 | 109.9 | 131.1 |
| Selling General & Administrative | - | - | - | - | ||||
| Operating Income | ||||||||
| Operating Income | 101.2 | 56.8 | (162.6) | (164.7) | (348.3) | (500.9) | (110.3) | (517.3) |
| Non-Operating | ||||||||
| Interest Income | 45.8 | 48.0 | 49.4 | 57.1 | 28.0 | 3.6 | 1.2 | 6.7 |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | (166.1) | (181.7) | (4.4) | 14.1 | 10.8 | 14.7 | (2.3) | 2.8 |
| Net Income From Continuing Ops | 327.4 | 282.3 | (73.7) | (89.9) | (328.4) | |||
| Per Share | ||||||||
| EPS Basic | 0.63 | 0.52 | (0.13) | (0.16) | (0.60) | (1.16) | (0.55) | (3.41) |
| EPS Diluted | 0.62 | 0.52 | (0.13) | (0.16) | (0.60) | (1.16) | ||
| Supplementary Data | ||||||||
| EBITDA | 122.4 | 73.7 | (145.3) | (142.1) | (329.6) | (486.2) | (98.0) | (508.6) |
| EBIT | 101.2 | 56.8 | (162.6) | (164.7) | (348.3) | (500.9) | ||
| 245.1 |
| 289.7 |
| 220.8 |
| 195.5 |
| 186.2 |
| 207.9 |
| 147.3 |
| 139.4 |
| 113.1 |
| Cost of Revenue | 76.9 | 73.9 | 68.8 | 64.4 | 63.9 | 64.5 | 63.8 | 63.3 | 55.3 | 53.4 | 49.9 | 49.0 | 43.7 | 47.7 | 42.8 | 44.6 | 45.0 | 41.2 | 43.1 | 35.6 | 49.0 | 20.1 | 17.4 | 14.7 | 13.6 |
| Gross Profit | 341.5 | 407.2 | 342.3 | 297.3 | 292.8 | 359.1 | 290.9 | 252.9 | 279.8 | 351.9 | 276.0 | 238.3 | 245.9 | 260.9 | 220.0 | 197.6 | 200.1 | 248.5 | 177.7 | 159.9 | 137.2 | 187.7 | 129.9 | 124.7 | 99.5 |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 92.9 | 95.2 | 96.9 | 98.3 | 94.8 | 99.7 | 97.0 | 98.4 | 85.6 | 85.6 | 84.5 | 86.6 | 75.3 | 81.9 | 67.3 | 67.8 | 68.7 | 64.4 | 61.6 | 57.6 | 93.0 | 29.2 | 27.5 | 26.5 | 26.7 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | 167.9 | 178.2 | 179.2 | 166.3 | 159.7 | 176.8 | 187.2 | 194.3 | 180.1 | 191.7 | 191.3 | 169.7 | 160.4 | 173.8 | 156.5 | 181.5 | 189.8 | ||||||||
| General & Administrative | 52.7 | 53.5 | 53.2 | 52.9 | 54.7 | 49.0 | 50.1 | 63.5 | 63.5 | 59.5 | 56.0 | 59.6 | 56.6 | 50.4 | 63.2 | 68.4 | 57.5 | ||||||||
| Depreciation & Amortization | 7.5 | 11.0 | 1.5 | 1.2 | 3.3 | 7.9 | 2.1 | 2.3 | 4.9 | 11.5 | 2.7 | 2.8 | 5.6 | 10.6 | 2.2 | 1.9 | |||||||||
| Amortization of Intangibles | 4.6 | 2.2 | 2.3 | 2.3 | 1.4 | 1.2 | 1.7 | 1.8 | 2.0 | 2.2 | 2.1 | 2.2 | 2.1 | 2.1 | 2.1 | 1.3 | 1.4 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 313.5 | 326.9 | 329.2 | 317.5 | 309.2 | 325.5 | 334.3 | 356.3 | 329.3 | 336.8 | 331.8 | 315.9 | 292.3 | 306.0 | 287.0 | 317.8 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 28.0 | 80.3 | 13.1 | (20.2) | (16.4) | 33.6 | (43.4) | (103.3) | (49.5) | 15.1 | (55.8) | (77.6) | (46.4) | (45.1) | (67.0) | (120.2) | (116.0) | (50.9) | (116.2) | (97.8) | (236.0) | 14.6 | (63.0) | (17.0) | (44.9) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 10.4 | 11.7 | 11.7 | 12.0 | 12.6 | 12.2 | 10.1 | 13.4 | 13.8 | 15.2 | 14.5 | 13.6 | 13.8 | 12.9 | 9.6 | 4.5 | 1.0 | 0.9 | 0.9 | 0.8 | 0.9 | 0.4 | 0.1 | 0.1 | 0.5 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 2.6 | 0.5 | (0.2) | 11.5 | (16.0) | 8.8 | 7.8 | 7.7 | 10.7 | 6.3 | 13.7 | 7.5 | 4.3 | 5.3 | 0.9 | (0.6) | (2.8) | ||||||||
| Pre-Tax Income | 41.0 | 92.4 | 24.6 | 3.3 | (19.7) | 54.6 | (25.5) | (82.3) | (25.0) | 36.6 | (27.6) | (56.5) | (28.3) | (27.0) | (56.5) | (116.3) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 18.4 | (12.0) | (174.2) | 1.7 | 2.8 | 2.8 | (14.8) | 3.8 | 3.8 | 2.7 | 3.9 | 3.8 | 3.6 | 0.7 | 1.2 | 4.1 | 4.8 | 8.4 | 3.1 | 1.7 | 1.4 | (6.6) | 1.6 | 2.1 | 0.7 |
| Net Income From Continuing Ops | 22.5 | 104.5 | 198.8 | 1.6 | (22.6) | 51.8 | (10.7) | (86.1) | (28.7) | 33.9 | (31.5) | (60.4) | (31.9) | (27.7) | (57.7) | (120.4) | (122.6) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 22.5 | 104.5 | 198.8 | 1.6 | (22.6) | 51.8 | (10.7) | (86.1) | (28.7) | 33.9 | (31.5) | (60.4) | (31.9) | (27.7) | (57.7) | (120.4) | (122.6) | ||||||||
| Net Income Attributable To Parent | 22.5 | 104.5 | 198.8 | 1.6 | (22.6) | 51.8 | (10.7) | (86.1) | (28.7) | 33.9 | (31.5) | (60.4) | (31.9) | (27.7) | (57.7) | (120.4) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 22.5 | 104.5 | 198.8 | 1.6 | (22.6) | 51.8 | (10.7) | (86.1) | (28.7) | 33.9 | (31.5) | (60.4) | (31.9) | (27.7) | (57.7) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.04 | - | 0.37 | 0.00 | (0.04) | - | (0.02) | (0.15) | (0.05) | - | (0.06) | (0.11) | (0.06) | - | (0.10) | (0.22) | (0.23) | - | (0.23) | (0.19) | (1.11) | - | (0.41) | 0.00 | - |
| EPS Diluted | 0.04 | - | 0.37 | 0.00 | (0.04) | - | (0.02) | (0.15) | (0.05) | - | (0.06) | (0.11) | (0.06) | - | (0.10) | (0.22) | (0.23) | - | |||||||
| Shares Basic | 523.6 | - | 532.3 | 536.2 | 548.5 | - | 551.0 | 568.0 | 569.9 | - | 567.0 | 562.9 | 557.9 | - | 550.2 | 546.1 | 541.9 | - | |||||||
| Shares Diluted | 527.8 | - | 539.0 | 542.9 | 548.5 | - | 551.0 | 568.0 | 569.9 | - | 567.0 | 562.9 | 557.9 | - | 550.2 | 546.1 | 541.9 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 35.5 | 91.3 | 14.6 | (19.0) | (13.2) | 41.5 | (41.3) | (101.0) | (44.6) | 26.6 | (53.1) | (74.8) | (40.8) | (34.6) | (64.8) | (118.3) | (111.9) | (42.7) | (114.5) | (96.1) | (232.8) | 19.5 | (60.9) | (14.8) | (41.7) |
| EBIT | 28.0 | 80.3 | 13.1 | (20.2) | (16.4) | 33.6 | (43.4) | (103.3) | (49.5) | 15.1 | (55.8) | (77.6) | (46.4) | (45.1) | (67.0) | (120.2) | (116.0) | (50.9) | (116.2) | ||||||
| - |
| - |
| - |
| - |
| Selling & Marketing | 691.5 | 683.3 | 738.5 | 713.1 | 701.6 | 697.7 | 380.2 | 483.3 |
| General & Administrative | 212.3 | 214.3 | 226.1 | 231.6 | 239.5 | 250.0 | 162.0 | 179.6 |
| Depreciation & Amortization | 21.2 | 17.0 | 17.2 | 22.6 | 18.7 | 14.7 | 12.3 | 8.7 |
| Amortization of Intangibles | 11.4 | 8.2 | 6.7 | 8.6 | 6.9 | 5.1 | 2.6 | 0.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,287.1 | 1,282.8 | 1,345.3 | 1,276.9 | 1,226.8 | 1,224.3 | 652.1 | 794.0 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 14.4 | (4.2) | 35.0 | 31.8 | 2.8 | (13.5) | 14.5 | (6.6) |
| Pre-Tax Income | 161.3 | 100.6 | (78.1) | (75.8) | (317.6) | (510.9) | (94.7) | (517.1) |
| (525.6) |
| (92.4) |
| (519.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 327.4 | 282.3 | (73.7) | (89.9) | (328.4) | (525.6) | (92.4) | (519.9) |
| Net Income Attributable To Parent | 327.4 | 282.3 | (73.7) | (89.9) | (328.4) | (525.6) | (92.4) | (519.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 327.4 | 282.3 | (73.7) | (89.9) | (328.4) | (525.6) | (92.4) | (519.9) |
| (0.55) |
| (3.41) |
| Shares Basic | 523.6 | 538.1 | 559.9 | 563.9 | 548.0 | 454.6 | 168.3 | 152.4 |
| Shares Diluted | 527.8 | 544.9 | 559.9 | 563.9 | 548.0 | 454.6 | 168.3 | 152.4 |
| (110.3) |
| (517.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 174.8 |
| 172.9 |
| 144.3 |
| 205.8 |
| 99.4 |
| 99.5 |
| 90.3 |
| 90.9 |
| 60.2 |
| 59.5 |
| 55.8 |
| 74.4 |
| 44.6 |
| 66.0 |
| 24.8 |
| 26.7 |
| 4.0 |
| 8.1 |
| 1.7 |
| 1.7 |
| 3.2 |
| 4.9 |
| 2.1 |
| 2.2 |
| 3.1 |
| 1.4 |
| 1.4 |
| 1.4 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 316.0 |
| 299.4 |
| 294.0 |
| 257.7 |
| 373.2 |
| 173.1 |
| 192.9 |
| 141.7 |
| 144.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.7) |
| (4.3) |
| (1.2) |
| (3.2) |
| - |
| (6.3) |
| 24.0 |
| - |
| (117.8) |
| (54.7) |
| (119.6) |
| (98.3) |
| (238.3) |
| 19.6 |
| (69.2) |
| 7.1 |
| (52.2) |
| (63.1) |
| (122.8) |
| (100.0) |
| (239.7) |
| 26.3 |
| (70.8) |
| 5.0 |
| (52.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.1) |
| (122.8) |
| (100.0) |
| (239.7) |
| 26.3 |
| (70.8) |
| 5.0 |
| (52.8) |
| (122.6) |
| (63.1) |
| (122.8) |
| (100.0) |
| (239.7) |
| 26.3 |
| (70.8) |
| 5.0 |
| (52.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (120.4) |
| (122.6) |
| (63.1) |
| (122.8) |
| (100.0) |
| (239.7) |
| 31.2 |
| (70.8) |
| 0.0 |
| (52.8) |
| (0.23) |
| (0.19) |
| (1.11) |
| - |
| (0.41) |
| 0.00 |
| - |
| 531.7 |
| 526.5 |
| 215.4 |
| - |
| 171.3 |
| 162.9 |
| - |
| 531.7 |
| 526.5 |
| 215.4 |
| - |
| 171.3 |
| 162.9 |
| - |
| (97.8) |
| (236.0) |
| 14.6 |
| (63.0) |
| (17.0) |
| (44.9) |