| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 58.3 | 57.6 | 49.5 | 39.5 | 28.5 | 29.7 | 16.4 | 7.3 | 1.9 | 0.7 | 0.0 | 0.0 | 0.0 | - | - | - | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 204.9 | 175.1 | 55.3 | 0.7 | 0.0 | - | - | - | - |
| Cost of Revenue | 30.9 | 22.6 | 8.0 | 0.2 | 0.0 | - | - | - | - |
| Gross Profit | 174.0 | 152.5 | 47.3 | 0.5 | 0.0 | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | 31.4 | 32.8 | 34.1 | 49.9 | 71.4 | 72.3 | 98.1 | 20.4 | 0.0 |
| Selling General & Administrative | 239.3 | 279.7 | 290.7 | 117.9 | |||||
| Operating Income | |||||||||
| Operating Income | (96.6) | (160.0) | (277.5) | (167.3) | (172.4) | (135.1) | (125.7) | (106.2) | (1.2) |
| Non-Operating | |||||||||
| Interest Income | 6.1 | 7.0 | 15.2 | 7.9 | 2.1 | 0.0 | 1.1 | 1.1 | - |
| Interest Expense | 65.8 | 68.1 | 72.0 | 42.0 | 27.3 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (157.3) | (221.2) | (334.3) | (201.6) | |||||
| Per Share | |||||||||
| EPS Basic | (1.92) | (3.03) | (5.29) | (3.93) | (5.05) | (3.89) | - | - | - |
| EPS Diluted | (1.92) | (3.03) | (5.29) | (3.93) | (5.05) | ||||
| Supplementary Data | |||||||||
| EBITDA | - | (159.4) | (276.7) | (166.7) | (171.8) | (134.6) | (125.3) | (106.2) | (1.2) |
| EBIT | (96.6) | (160.0) | (277.5) | (167.3) | (172.4) | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 12.0 | 7.6 | 6.2 | 5.0 | 3.7 | 3.8 | 2.4 | 1.4 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 46.3 | 49.9 | 43.3 | 34.5 | 24.8 | 25.8 | 14.0 | 5.9 | 1.5 | 0.5 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 7.8 | 7.5 | 7.0 | 9.1 | 9.2 | 8.6 | 8.7 | 7.4 | 9.4 | 13.4 | 12.3 | 12.8 | 11.5 | 15.9 | 19.0 | 18.8 | 17.7 | 13.6 | 16.6 | 21.6 | 20.6 | 41.7 | 25.8 | 14.9 | 15.9 | 12.7 | 4.5 | 2.8 | 0.4 | - | 0.0 | - | - |
| Selling General & Administrative | 54.0 | 48.4 | 51.6 | 85.3 | 94.5 | 76.7 | 76.1 | 75.9 | 62.0 | 57.0 | 23.4 | 18.9 | 18.6 | - | - | - | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | 23.4 | 18.9 | 18.6 | 30.7 | 23.5 | 26.5 | 20.2 | ||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | |||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 61.8 | 55.9 | 58.6 | 94.4 | 103.7 | 85.3 | 84.8 | 83.2 | 71.4 | 70.4 | 35.7 | 31.7 | 30.1 | 46.6 | 42.5 | 45.4 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (15.5) | (5.9) | (15.3) | (59.9) | (78.9) | (59.4) | (70.8) | (77.3) | (70.0) | (69.9) | (35.7) | (31.7) | (30.1) | (46.6) | (42.5) | (45.4) | (37.9) | (33.0) | (33.1) | (35.3) | (33.6) | (52.4) | (32.8) | (20.0) | (20.4) | (15.7) | (6.3) | (83.0) | (1.2) | - | (0.3) | - | - |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | 1.7 | 1.2 | 1.4 | 1.8 | 2.6 | 3.5 | 3.7 | 3.6 | 4.3 | 3.3 | 2.7 | 0.3 | 1.5 | 1.3 | 0.7 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.9 | - | 0.4 | 0.1 | - | - | - | - | - |
| Interest Expense | 15.8 | 16.4 | 16.1 | 17.5 | 18.1 | 18.6 | 18.5 | 17.8 | 17.2 | 13.0 | 10.1 | 9.6 | 9.2 | 9.6 | 9.3 | 5.7 | 2.8 | 2.8 | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | (14.9) | (15.2) | (14.7) | (15.9) | (15.5) | (15.0) | (14.8) | (14.1) | (12.9) | (9.7) | (7.6) | (9.3) | (7.7) | (8.4) | (8.6) | (5.6) | (2.8) | ||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (30.4) | (21.1) | (30.0) | (75.8) | (94.3) | (74.5) | (85.6) | (91.4) | (82.9) | (79.6) | (43.2) | (41.0) | (37.8) | (55.0) | (51.1) | (50.9) | (40.7) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | (30.4) | (21.1) | (30.0) | (75.8) | (94.3) | (74.5) | (85.6) | (91.4) | (82.9) | (79.6) | (43.2) | (41.0) | (37.8) | (55.0) | (51.1) | (50.9) | (40.7) | ||||||||||||||||
| Net Income Attributable To Parent | (30.4) | (21.1) | (30.0) | (75.8) | (94.3) | (74.5) | (85.6) | (91.4) | (82.9) | (79.6) | (43.2) | (41.0) | (37.8) | (55.0) | (51.1) | (50.9) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | (30.4) | (21.1) | (30.0) | (75.8) | (94.3) | (74.5) | (85.6) | (91.4) | (82.9) | (79.6) | (43.2) | (41.0) | (37.8) | (55.0) | (51.1) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | (0.37) | - | (0.41) | (1.05) | (1.31) | - | (1.32) | (1.56) | (1.42) | - | (0.76) | (0.84) | (0.89) | - | (1.32) | (1.33) | (1.07) | - | (0.98) | (1.00) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.37) | - | (0.41) | (1.05) | (1.31) | - | (1.32) | (1.56) | (1.42) | - | (0.76) | (0.84) | (0.89) | - | (1.32) | (1.33) | (1.07) | - | |||||||||||||||
| Shares Basic | 82.1 | - | 73.4 | 72.5 | 72.0 | - | 64.6 | 58.6 | 58.4 | - | 56.8 | 48.5 | 42.4 | - | 38.8 | 38.3 | 38.0 | - | |||||||||||||||
| Shares Diluted | 82.1 | - | 73.4 | 72.5 | 72.0 | - | 64.6 | 58.6 | 58.4 | - | 56.8 | 48.5 | 42.4 | - | 38.8 | 38.3 | 38.0 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | (15.4) | - | - | - | (78.7) | (59.2) | (70.6) | (77.1) | (69.7) | (69.6) | (35.6) | (31.6) | (29.9) | (46.5) | (42.3) | (45.3) | (37.8) | (32.9) | (33.0) | (35.2) | (33.5) | (52.3) | (32.7) | (19.9) | (20.3) | - | (6.3) | - | (1.2) | - | - | - | - |
| EBIT | (15.5) | (5.9) | (15.3) | (59.9) | (78.9) | (59.4) | (70.8) | (77.3) | (70.0) | (69.9) | (35.7) | (31.7) | (30.1) | (46.6) | (42.5) | (45.4) | (37.9) | (33.0) | (33.1) | ||||||||||||||
| 101.0 |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | 101.0 | 62.7 | 27.5 | 6.9 | 1.2 |
| Depreciation & Amortization | - | 0.6 | 0.8 | 0.6 | 0.6 | 0.5 | 0.3 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 270.6 | 312.5 | 324.7 | 167.8 | 172.4 | 135.1 | 125.7 | 106.2 | 1.2 |
| 6.8 |
| 4.6 |
| 4.2 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (60.7) | (61.3) | (56.9) | (34.3) | (25.3) | (8.8) | (3.4) | (148.9) | (0.1) |
| Pre-Tax Income | - | (221.2) | (334.3) | - | - | - | - | - | - |
| (197.7) |
| (143.9) |
| (129.1) |
| (255.1) |
| (1.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (157.3) | (221.2) | (334.3) | (201.6) | (197.7) | (143.9) | (129.1) | (255.1) | (1.3) |
| Net Income Attributable To Parent | (157.3) | (221.2) | (334.3) | (201.6) | (197.7) | (143.9) | (129.1) | (255.1) | (1.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (157.3) | (221.2) | (334.3) | (201.6) | (197.7) | (143.9) | (129.1) | (255.1) | (1.3) |
| (3.89) |
| - |
| - |
| - |
| Shares Basic | 82.1 | 72.9 | 63.2 | 51.3 | 39.1 | 37.0 | - | - | - |
| Shares Diluted | 82.1 | 72.9 | 63.2 | 51.3 | 39.1 | 37.0 | - | - | - |
| (135.1) |
| (125.7) |
| (106.2) |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| 16.5 |
| 13.7 |
| 13.0 |
| 10.8 |
| 7.1 |
| 5.2 |
| 4.5 |
| 3.0 |
| 1.8 |
| 1.3 |
| 0.8 |
| - |
| 0.3 |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.9 |
| 33.0 |
| 33.1 |
| 35.3 |
| 33.6 |
| 52.4 |
| 32.8 |
| 20.0 |
| 20.4 |
| 15.7 |
| 6.3 |
| 83.0 |
| 1.2 |
| - |
| 0.3 |
| - |
| - |
| 1.5 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.7 |
| 1.0 |
| 2.0 |
| 1.1 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| (3.5) |
| (1.2) |
| (1.3) |
| (1.3) |
| (1.3) |
| (1.1) |
| 0.2 |
| (82.3) |
| (61.8) |
| (4.7) |
| (0.0) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.8) |
| (36.7) |
| (36.6) |
| (34.8) |
| (53.7) |
| (34.1) |
| (21.1) |
| (20.1) |
| (98.0) |
| (68.1) |
| (87.8) |
| (1.3) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.8) |
| (36.7) |
| (36.6) |
| (34.8) |
| (53.7) |
| (34.1) |
| (21.1) |
| (20.1) |
| (98.0) |
| (68.1) |
| (87.8) |
| (1.3) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| (40.7) |
| (35.8) |
| (36.7) |
| (36.6) |
| (34.8) |
| (53.7) |
| (34.1) |
| (21.1) |
| (20.1) |
| (98.0) |
| (68.1) |
| (87.8) |
| (1.3) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (50.9) |
| (40.7) |
| (35.8) |
| (36.7) |
| (36.6) |
| (34.8) |
| (53.7) |
| (34.1) |
| (21.1) |
| (20.1) |
| (98.0) |
| (68.1) |
| (87.8) |
| (1.3) |
| (0.5) |
| (0.3) |
| (0.3) |
| (0.3) |
| (0.98) |
| (1.00) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.3 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.3 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.3) |
| (33.6) |
| (52.4) |
| (32.8) |
| (20.0) |
| (20.4) |
| (15.7) |
| (6.3) |
| (83.0) |
| (1.2) |
| - |
| (0.3) |
| - |
| - |