| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 130.9 | 127.1 | 120.3 | 117.3 | 115.9 | 109.7 | 106.8 | 102.1 | 101.2 | 95.0 | 91.6 | 85.8 | 83.8 | 76.6 | 73.1 | 67.9 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 495.6 | 480.6 | 419.8 | 356.3 | 280.9 | 213.2 | 148.7 | 124.8 | 99.9 | 79.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | 118.0 | 121.5 | 117.4 | 112.3 | 91.2 | 52.3 | 22.6 | 18.6 | 14.3 | 11.4 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 3.4 | (6.6) | (58.1) | (136.5) | (176.6) | (116.8) | (25.7) | (15.3) | (9.5) | (14.6) |
| Non-Operating | ||||||||||
| Interest Income | 2.3 | 2.2 | 2.7 | 4.1 | 2.5 | 0.1 | 0.1 | 0.6 | 0.0 | - |
| Interest Expense | 8.8 | 7.0 | 2.3 | 1.9 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (10.2) | (11.2) | 2.7 | 1.5 | 0.5 | 0.2 | 0.0 | (1.8) | 0.0 | 0.0 |
| Net Income From Continuing Ops | 9.2 | 2.3 | (58.5) | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.15 | 0.04 | (1.02) | (2.51) | (3.36) | (2.37) | (0.69) | (4.50) | - | - |
| EPS Diluted | 0.15 | 0.04 | (1.02) | (2.51) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 38.0 | 24.8 | (30.2) | (107.0) | (151.2) | (95.5) | (9.8) | (1.4) | 2.1 | (4.9) |
| EBIT | 3.4 | (6.6) | (58.1) | (136.5) | ||||||
| 63.4 |
| 58.0 |
| 55.9 |
| 51.0 |
| 48.3 |
| 41.8 |
| 38.5 |
| 35.0 |
| 33.4 |
| 32.8 |
| 32.8 |
| 30.8 |
| 28.3 |
| - |
| 24.8 |
| 24.8 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 28.3 | 30.9 | 29.5 | 29.3 | 31.8 | 29.6 | 29.3 | 29.5 | 28.9 | 29.9 | 28.5 | 27.5 | 26.5 | 25.4 | 22.7 | 22.5 | 20.6 | 17.5 | 15.3 | 11.4 | 8.1 | 6.4 | 5.7 | 5.5 | 5.0 | 4.9 | 4.8 | 4.7 | 4.3 | - | 3.9 | 3.2 | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | 24.2 | 24.7 | 24.1 | 25.4 | 26.0 | 28.9 | 30.1 | 30.2 | 32.0 | 35.9 | 36.5 | 37.2 | 37.4 | 36.3 | 36.6 | 38.3 | 40.0 | ||||||||||||||||
| General & Administrative | 18.4 | 27.0 | 17.5 | 19.0 | 16.4 | 18.4 | 19.6 | 19.5 | 19.1 | 18.8 | 20.2 | 21.0 | 19.9 | 19.9 | 19.6 | 20.1 | 20.9 | ||||||||||||||||
| Depreciation & Amortization | 10.0 | 9.7 | 7.5 | 7.4 | 6.9 | 6.8 | 7.1 | 7.3 | 6.7 | 8.3 | 7.5 | 6.8 | 7.0 | 10.3 | 4.9 | 4.2 | |||||||||||||||||
| Amortization of Intangibles | 2.6 | - | - | 0.9 | 0.9 | 0.0 | 1.7 | 0.9 | 0.9 | 0.9 | 0.8 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 124.2 | 132.6 | 116.6 | 118.8 | 119.2 | 117.3 | 120.6 | 119.3 | 120.6 | 124.6 | 123.7 | 122.8 | 121.7 | 116.4 | 112.9 | 114.2 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | 6.7 | (5.6) | 3.7 | (1.5) | (3.3) | (7.6) | (13.8) | (17.2) | (19.4) | (29.6) | (32.0) | (37.0) | (37.9) | (39.8) | (39.8) | (46.3) | (50.6) | (46.6) | (35.7) | (23.8) | (10.7) | (8.3) | (6.1) | (6.3) | (5.0) | (4.7) | (2.2) | (4.1) | (4.3) | - | (3.0) | (1.2) | - |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | 0.3 | 0.3 | 0.7 | 1.0 | 0.2 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 1.0 | 1.2 | 1.0 | 1.9 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | 0.3 | 0.0 | - | - | - | - | - |
| Interest Expense | 2.3 | 5.8 | 0.3 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 0.5 | 0.3 | 0.4 | 0.3 | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | (2.0) | (4.8) | 1.4 | 0.9 | 0.1 | 2.2 | (0.1) | (0.0) | 0.2 | (0.9) | 0.5 | 0.8 | 0.7 | 1.6 | (0.2) | (0.2) | (0.4) | ||||||||||||||||
| Pre-Tax Income | 4.7 | (10.3) | 5.1 | (0.6) | (3.2) | (5.4) | (14.0) | (17.3) | (19.2) | (30.4) | (31.6) | (36.1) | (37.2) | (38.2) | (40.0) | (46.5) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.8 | (11.6) | 0.9 | (1.2) | 0.7 | 1.0 | 0.4 | 0.8 | 0.5 | 0.2 | 0.4 | 0.6 | 0.3 | (0.2) | 0.2 | 0.2 | 0.2 | (0.4) | 0.2 | 0.3 | 0.1 | (0.3) | 0.2 | 0.1 | 0.1 | (2.0) | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | 3.0 | 1.3 | 4.3 | 0.7 | (3.9) | (6.4) | (14.4) | (18.0) | (19.7) | (30.6) | (31.9) | (36.8) | (37.5) | (38.0) | (40.2) | (46.7) | (51.2) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | 3.0 | 1.3 | 4.3 | 0.7 | (3.9) | (6.4) | (14.4) | (18.0) | (19.7) | (30.6) | (31.9) | (36.8) | (37.5) | (38.0) | (40.2) | (46.7) | (51.2) | ||||||||||||||||
| Net Income Attributable To Parent | 3.0 | 1.3 | 4.3 | 0.7 | (3.9) | (6.4) | (14.4) | (18.0) | (19.7) | (30.6) | (31.9) | (36.8) | (37.5) | (38.0) | (40.2) | (46.7) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | 3.0 | 1.3 | 4.3 | 0.7 | (3.9) | (6.4) | (14.4) | (18.0) | (19.7) | (30.6) | (31.9) | (36.8) | (37.5) | (38.0) | (40.2) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | 0.05 | - | 0.07 | 0.01 | (0.07) | - | (0.25) | (0.31) | (0.35) | - | (0.58) | (0.68) | (0.70) | - | (0.76) | (0.89) | (0.99) | - | (0.71) | (0.48) | (0.24) | - | (0.17) | (0.17) | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.05 | - | 0.07 | 0.01 | (0.07) | - | (0.25) | (0.31) | (0.35) | - | (0.58) | (0.68) | (0.70) | - | (0.76) | (0.89) | (0.99) | - | |||||||||||||||
| Shares Basic | 60.9 | - | 60.0 | 59.6 | 58.9 | - | 57.9 | 57.5 | 56.7 | - | 55.3 | 53.8 | 53.3 | - | 52.6 | 52.3 | 51.9 | - | |||||||||||||||
| Shares Diluted | 62.0 | - | 61.6 | 61.7 | 58.9 | - | 57.9 | 57.5 | 56.7 | - | 55.3 | 53.8 | 53.3 | - | 52.6 | 52.3 | 51.9 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | 16.7 | 4.1 | 11.2 | 5.9 | 3.6 | (0.8) | (6.8) | (9.9) | (12.7) | (21.3) | (24.6) | (30.2) | (30.9) | (29.5) | (34.9) | (42.1) | (44.7) | (37.7) | (32.0) | (20.1) | (5.7) | (0.9) | (3.7) | (3.9) | (1.3) | 1.6 | (0.1) | (2.0) | (0.9) | - | (1.1) | 0.5 | - |
| EBIT | 6.7 | (5.6) | 3.7 | (1.5) | (3.3) | (7.6) | (13.8) | (17.2) | (19.4) | (29.6) | (32.0) | (37.0) | (37.9) | (39.8) | (39.8) | (46.3) | (50.6) | (46.6) | (35.7) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 98.4 | 100.2 | 121.1 | 147.0 | 151.3 | 106.4 | 43.0 | 32.4 | 26.4 | 24.8 |
| General & Administrative | 81.9 | 79.9 | 76.6 | 79.9 | 80.4 | 68.7 | 40.5 | 30.5 | 20.1 | 18.8 |
| Depreciation & Amortization | 34.5 | 31.5 | 27.9 | 29.5 | 25.3 | 21.3 | 15.9 | 13.9 | 11.6 | 9.6 |
| Amortization of Intangibles | - | 5.1 | 3.5 | 2.4 | 1.4 | 0.7 | 0.3 | 0.2 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 492.2 | 487.2 | 477.9 | 492.8 | 457.5 | 330.1 | 174.3 | 140.1 | 109.4 | 94.4 |
| 1.4 |
| 1.2 |
| 1.7 |
| 3.0 |
| 3.5 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (4.5) | (2.3) | 2.3 | 1.1 | 0.9 | (1.2) | (1.6) | (6.8) | (5.6) | (3.6) |
| Pre-Tax Income | (1.0) | (8.9) | (55.8) | (135.3) | (175.7) | (118.0) | (27.2) | (22.1) | (15.1) | (18.2) |
| (136.9) |
| (176.1) |
| (118.2) |
| (27.3) |
| (20.3) |
| (15.1) |
| (18.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 9.2 | 2.3 | (58.5) | (136.9) | (176.1) | (118.2) | (27.3) | (20.3) | (15.1) | (18.2) |
| Net Income Attributable To Parent | 9.2 | 2.3 | (58.5) | (136.9) | (176.1) | (118.2) | (27.3) | (20.3) | (15.1) | (18.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | 0.0 | 0.0 | 15.0 | 0.0 | 0.0 |
| Net Income To Common Shareholders | 9.2 | 2.3 | (58.5) | (136.9) | (176.1) | (118.2) | (27.3) | (91.4) | (45.3) | (38.2) |
| (3.36) |
| (2.37) |
| (0.69) |
| (4.50) |
| - |
| - |
| Shares Basic | 60.9 | 59.7 | 57.6 | 54.6 | 52.4 | 49.9 | 39.5 | 20.3 | - | - |
| Shares Diluted | 62.0 | 61.5 | 57.6 | 54.6 | 52.4 | 49.9 | 39.5 | 20.3 | - | - |
| (176.6) |
| (116.8) |
| (25.7) |
| (15.3) |
| (9.5) |
| (14.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.2 |
| 32.0 |
| 22.2 |
| 15.0 |
| 13.0 |
| 10.5 |
| 10.1 |
| 9.4 |
| 8.2 |
| 8.3 |
| 8.1 |
| 7.7 |
| - |
| 7.2 |
| 6.5 |
| - |
| 21.7 |
| 18.0 |
| 16.2 |
| 12.7 |
| 11.7 |
| 10.4 |
| 9.6 |
| 8.7 |
| 9.6 |
| 7.2 |
| 7.4 |
| 6.2 |
| - |
| 4.5 |
| 4.6 |
| - |
| 5.9 |
| 8.9 |
| 3.7 |
| 3.7 |
| 4.9 |
| 7.4 |
| 2.4 |
| 2.4 |
| 3.6 |
| 6.3 |
| 2.2 |
| 2.1 |
| 3.4 |
| - |
| 2.0 |
| 1.8 |
| - |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.9 |
| 104.6 |
| 91.7 |
| 74.8 |
| 58.9 |
| 50.1 |
| 44.6 |
| 41.3 |
| 38.4 |
| 37.5 |
| 35.1 |
| 35.0 |
| 32.6 |
| - |
| 27.8 |
| 26.0 |
| - |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.4 |
| - |
| 0.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.4) |
| 0.0 |
| (1.0) |
| (1.0) |
| (0.1) |
| (3.3) |
| (2.4) |
| - |
| (1.1) |
| (1.3) |
| - |
| (51.0) |
| (46.9) |
| (36.2) |
| (24.1) |
| (10.8) |
| (8.4) |
| (6.5) |
| (6.3) |
| (6.0) |
| (5.6) |
| (2.4) |
| (7.4) |
| (6.6) |
| - |
| (4.2) |
| (2.6) |
| - |
| (46.5) |
| (36.3) |
| (24.4) |
| (11.0) |
| (8.1) |
| (6.7) |
| (6.4) |
| (6.1) |
| (3.7) |
| (2.4) |
| (7.5) |
| (6.7) |
| (5.1) |
| (4.2) |
| (2.6) |
| (3.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (46.5) |
| (36.3) |
| (24.4) |
| (11.0) |
| (8.1) |
| (6.7) |
| (6.4) |
| (6.1) |
| (3.7) |
| (2.4) |
| (7.5) |
| (6.7) |
| (5.1) |
| (4.2) |
| (2.6) |
| (3.2) |
| (51.2) |
| (46.5) |
| (36.3) |
| (24.4) |
| (11.0) |
| (8.1) |
| (6.7) |
| (6.4) |
| (6.1) |
| (3.7) |
| (2.4) |
| (7.5) |
| (6.7) |
| (5.1) |
| (4.2) |
| (2.6) |
| (3.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 15.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| (46.7) |
| (51.2) |
| (46.5) |
| (36.3) |
| (24.4) |
| (11.0) |
| (8.1) |
| (6.7) |
| (6.4) |
| (6.1) |
| (3.7) |
| (2.4) |
| (70.8) |
| (14.6) |
| (16.8) |
| (13.4) |
| (11.8) |
| (3.2) |
| (0.71) |
| (0.48) |
| (0.24) |
| - |
| (0.17) |
| (0.17) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 50.6 |
| 45.4 |
| - |
| 38.5 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 50.6 |
| 45.4 |
| - |
| 38.5 |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.8) |
| (10.7) |
| (8.3) |
| (6.1) |
| (6.3) |
| (5.0) |
| (4.7) |
| (2.2) |
| (4.1) |
| (4.3) |
| - |
| (3.0) |
| (1.2) |
| - |