| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||||
| Revenues | 162.6 | 227.3 | 215.4 | 220.6 | 181.3 | 251.4 | 210.2 | 192.6 | 179.7 | 226.4 | 203.2 | 210.6 | 186.2 | 233.6 | 207.1 | 205.8 | |||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 825.9 | 844.6 | 833.9 | 826.3 | 819.8 | 845.0 | 843.8 | 563.1 | 577.9 | 329.9 | 252.6 | 249.0 |
| Cost of Revenue | 417.9 | 423.9 | 394.4 | 418.3 | 418.8 | 400.3 | 393.0 | 246.0 | 230.6 | 128.4 | 85.0 | 87.4 |
| Gross Profit | 408.0 | 420.7 | 439.5 | 408.1 | 400.9 | 444.7 | 450.8 | 317.1 | 347.3 | 201.5 | 167.6 | 161.7 |
| Operating Expenses | ||||||||||||
| Research & Development | 179.7 | 178.9 | 179.9 | 190.7 | 203.7 | 194.9 | 194.5 | 141.1 | 145.5 | 101.5 | 72.8 | 77.9 |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (15.4) | (3.3) | 16.9 | (24.3) | (48.3) | (117.8) | 1.7 | (189.5) | (65.4) | (55.2) | (13.6) | (31.2) |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | (90.4) | (84.7) | 8.2 | 10.8 | (14.5) | (31.0) | 4.7 | 7.2 | 3.4 | (18.4) | 2.5 | 2.0 |
| Net Income From Continuing Ops | 31.4 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 0.18 | 0.22 | (0.31) | (0.39) | (0.63) | (1.20) | 0.64 | (1.19) | (0.74) | (0.60) | (0.28) | (0.64) |
| EPS Diluted | 0.18 | 0.22 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 2.3 | 13.4 | 30.4 | (10.2) | (33.0) | (100.8) | 18.9 | (177.5) | (54.2) | - | - | - |
| EBIT | (15.4) | (3.3) | ||||||||||
| 173.2 |
| 230.6 |
| 210.4 |
| 211.2 |
| 192.8 |
| 244.2 |
| 231.1 |
| 210.5 |
| 158.0 |
| 161.1 |
| 137.7 |
| 145.4 |
| 118.9 |
| 166.9 |
| 152.5 |
| 137.4 |
| 121.2 |
| 220.8 |
| 0.0 |
| 55.7 |
| 53.4 |
| Cost of Revenue | 92.9 | 106.3 | 107.4 | 111.3 | 98.9 | 111.3 | 100.6 | 94.8 | 87.7 | 104.7 | 99.7 | 109.1 | 104.8 | 119.6 | 102.8 | 101.2 | 95.1 | 115.8 | 99.7 | 92.5 | 92.3 | 142.1 | 96.2 | 87.2 | 67.5 | 60.2 | 58.8 | 64.7 | 62.3 | 32.2 | 70.2 | 62.3 | 65.9 | 89.5 | 0.0 | 19.3 | 19.6 |
| Gross Profit | 69.7 | 121.1 | 108.0 | 109.3 | 82.4 | 140.1 | 109.6 | 97.9 | 92.0 | 121.7 | 103.5 | 101.5 | 81.4 | 114.0 | 104.3 | 104.6 | 78.1 | 114.8 | 110.7 | 118.7 | 100.5 | 102.1 | 135.0 | 123.3 | 90.5 | 100.9 | 78.9 | 80.7 | 56.6 | 134.7 | 82.2 | 75.1 | 55.3 | 131.3 | 0.0 | 36.4 | 33.7 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||
| Research & Development | 44.4 | 44.7 | 45.9 | 44.7 | 43.6 | 45.0 | 45.6 | 43.5 | 45.8 | 45.4 | 46.2 | 47.8 | 51.3 | 50.5 | 49.4 | 51.1 | 52.7 | 51.6 | 49.1 | 46.8 | 47.4 | 51.3 | 49.1 | 51.8 | 42.3 | 35.6 | 34.2 | 35.3 | 35.9 | 36.4 | 34.4 | 35.6 | 39.0 | 40.4 | 20.8 | 20.1 | 20.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling & Marketing | 32.3 | 35.7 | 33.1 | 32.5 | 31.8 | 37.1 | 33.1 | 33.0 | 34.7 | 35.4 | 32.8 | 33.9 | 35.4 | 37.9 | 36.4 | 35.8 | 37.6 | ||||||||||||||||||||
| General & Administrative | 17.0 | 16.1 | 16.4 | 16.6 | 15.1 | 17.1 | 21.6 | 14.9 | 15.2 | 13.7 | 12.9 | 14.3 | 14.0 | 13.2 | 12.1 | 12.9 | 12.9 | ||||||||||||||||||||
| Depreciation & Amortization | 4.5 | 4.5 | 4.4 | 4.3 | 3.5 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.6 | 3.9 | 3.9 | |||||||||||||||||||||
| Amortization of Intangibles | 10.2 | - | - | - | 11.5 | - | - | - | 13.3 | - | - | - | 14.7 | - | - | - | 15.5 | ||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Operating Expenses | 101.4 | 111.8 | 105.2 | 105.1 | 102.0 | 106.9 | 110.5 | 99.8 | 105.4 | 105.0 | 102.6 | 108.1 | 116.6 | 112.7 | 107.6 | 111.8 | |||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Income | (31.7) | 9.3 | 2.8 | 4.2 | (19.6) | 33.2 | (0.9) | (1.9) | (13.5) | 16.7 | 0.9 | (6.6) | (35.2) | 1.3 | (3.3) | (7.2) | (39.1) | (120.1) | 2.0 | 13.0 | (12.6) | 16.9 | 11.9 | 1.6 | (28.7) | (148.8) | 2.7 | (7.1) | (36.2) | 1.2 | (7.6) | (16.6) | (42.4) | (35.7) | 3.9 | (12.7) | (10.8) |
| Non-Operating | |||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Operating Income | 0.5 | 1.4 | (0.1) | (2.2) | 3.1 | (13.2) | 1.1 | (9.5) | (7.5) | (3.2) | (2.6) | (2.7) | 4.8 | (1.7) | (3.7) | (10.2) | (28.8) | ||||||||||||||||||||
| Pre-Tax Income | (40.9) | (0.2) | (9.0) | (8.9) | (27.0) | 8.1 | (11.8) | (15.3) | (27.0) | 6.4 | (8.9) | (16.1) | (36.8) | (6.4) | (12.3) | (22.1) | |||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (6.4) | (89.3) | 3.1 | 2.2 | (0.8) | 1.7 | 1.6 | 1.5 | 3.4 | (0.6) | 4.6 | 5.4 | 1.5 | (26.9) | 6.1 | 8.1 | (1.9) | (36.4) | 0.8 | 3.8 | 0.8 | 3.3 | (0.8) | 2.0 | 0.2 | 1.3 | (0.2) | 5.0 | 1.0 | 0.8 | (0.1) | 0.5 | 2.2 | (19.8) | 0.7 | 0.5 | 0.1 |
| Net Income From Continuing Ops | (34.5) | 89.1 | (12.1) | (11.1) | (26.2) | 6.4 | (13.4) | (16.8) | (30.4) | 7.1 | (13.5) | (21.5) | (38.3) | 20.5 | (18.4) | (30.2) | (70.0) | ||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Net Income | (34.5) | 89.1 | (12.1) | (11.1) | (26.2) | 6.4 | (13.4) | (16.8) | (30.4) | 7.1 | (13.5) | (21.5) | (38.3) | 20.5 | (18.4) | (30.2) | (70.0) | ||||||||||||||||||||
| Net Income Attributable To Parent | (34.5) | 89.1 | (12.1) | (11.1) | (26.2) | 6.4 | (13.4) | (16.8) | (30.4) | 7.1 | (13.5) | (21.5) | (38.3) | 20.5 | (18.4) | (30.2) | |||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Net Income To Common Shareholders | (34.5) | 89.1 | (12.1) | (11.1) | (26.2) | 6.4 | (13.4) | (16.8) | (30.4) | 7.1 | (13.5) | (21.5) | (38.3) | 20.5 | (18.4) | ||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.20) | - | (0.07) | (0.06) | (0.15) | - | (0.08) | (0.10) | (0.18) | - | (0.08) | (0.13) | (0.23) | - | (0.12) | (0.20) | (0.47) | - | (0.40) | 0.16 | (0.31) | - | 0.04 | (0.06) | (0.27) | - | 0.01 | 0.45 | (0.29) | - | (0.10) | (0.20) | (0.44) | - | 0.07 | (0.25) | (0.22) |
| EPS Diluted | (0.20) | - | (0.07) | (0.06) | (0.15) | - | (0.08) | (0.10) | (0.18) | - | (0.08) | (0.13) | (0.23) | - | (0.12) | (0.20) | (0.47) | - | |||||||||||||||||||
| Shares Basic | 175.7 | - | 176.6 | 176.7 | 175.7 | - | 174.6 | 173.8 | 172.4 | - | 171.2 | 170.1 | 168.5 | - | 158.9 | 150.2 | 149.2 | - | |||||||||||||||||||
| Shares Diluted | 175.7 | - | 176.6 | 176.7 | 175.7 | - | 174.6 | 173.8 | 172.4 | - | 171.2 | 170.1 | 168.5 | - | 158.9 | 150.2 | 149.2 | - | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| EBITDA | (27.2) | 13.8 | 7.2 | 8.5 | (16.1) | 36.6 | 2.4 | 1.4 | (10.1) | 20.2 | 4.4 | (3.1) | (31.7) | 4.9 | 0.6 | (3.4) | (35.2) | (115.9) | 6.2 | 17.2 | (8.4) | 21.3 | 16.4 | 6.4 | (25.3) | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (31.7) | 9.3 | 2.8 | 4.2 | (19.6) | 33.2 | (0.9) | (1.9) | (13.5) | 16.7 | 0.9 | (6.6) | (35.2) | 1.3 | (3.3) | (7.2) | (39.1) | (120.1) | 2.0 | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 133.6 | 133.1 | 137.8 | 137.5 | 147.8 | 150.3 | 139.3 | 106.3 | 117.5 | 83.4 | 68.5 | 72.8 |
| General & Administrative | 66.1 | 64.2 | 68.7 | 55.0 | 51.1 | 53.7 | 63.3 | 53.9 | 66.0 | 47.6 | 35.9 | 39.8 |
| Depreciation & Amortization | 17.7 | 16.7 | 13.5 | 14.1 | 15.3 | 17.0 | 17.2 | 11.9 | 11.2 | - | - | - |
| Amortization of Intangibles | - | 44.2 | 50.9 | 56.9 | 61.2 | 66.6 | 60.9 | 49.2 | 49.7 | 17.1 | 7.5 | 7.1 |
| Other Operating Expenses | - | - | - | - | - | - | 1.7 | (189.5) | (65.4) | - | - | - |
| Total Operating Expenses | 423.4 | 424.0 | 422.6 | 432.4 | 449.3 | 562.5 | 449.1 | 506.5 | 412.7 | 256.7 | 181.2 | 192.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.4) | 2.2 | (29.1) | (3.8) | (44.5) | (74.5) | 112.7 | 70.4 | (3.8) | 1.3 | 1.4 | 1.1 |
| Pre-Tax Income | (59.1) | (45.1) | (46.1) | (55.4) | (112.6) | (208.1) | 93.3 | (122.9) | (73.4) | (53.7) | (11.4) | (29.9) |
| 39.6 |
| (54.2) |
| (66.2) |
| (98.1) |
| (177.2) |
| 88.6 |
| (130.1) |
| (76.8) |
| - |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 31.4 | 39.6 | (54.2) | (66.2) | (98.1) | (177.2) | 88.6 | (130.1) | (76.8) | - | - | - |
| Net Income Attributable To Parent | 31.4 | 39.6 | (54.2) | (66.2) | (98.1) | (177.2) | 88.6 | (130.1) | (76.8) | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 31.4 | 39.6 | (54.2) | (66.2) | (98.1) | (177.2) | 88.6 | (130.1) | (76.8) | (35.3) | (13.9) | (31.9) |
| (0.31) |
| (0.39) |
| (0.63) |
| (1.20) |
| 0.61 |
| (1.19) |
| (0.74) |
| (0.60) |
| (0.28) |
| (0.64) |
| Shares Basic | 175.7 | 176.2 | 174.0 | 170.4 | 156.7 | 147.6 | 139.0 | 109.7 | 103.9 | 58.8 | 49.4 | 49.6 |
| Shares Diluted | 175.7 | 179.8 | 174.0 | 170.4 | 156.7 | 147.6 | 144.7 | 109.7 | 103.9 | 58.8 | 49.4 | 49.6 |
| 16.9 |
| (24.3) |
| (48.3) |
| (117.8) |
| 1.7 |
| (189.5) |
| (65.4) |
| (55.2) |
| (13.6) |
| (31.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.1 |
| 36.1 |
| 34.9 |
| 37.2 |
| 37.6 |
| 36.9 |
| 33.9 |
| 31.0 |
| 19.1 |
| 28.2 |
| 28.9 |
| 30.1 |
| 23.4 |
| 31.5 |
| 30.7 |
| 31.9 |
| 35.6 |
| 17.5 |
| 15.7 |
| 14.7 |
| 13.2 |
| 12.1 |
| 12.7 |
| 15.6 |
| 15.0 |
| 16.0 |
| 15.1 |
| 17.2 |
| 13.0 |
| 9.7 |
| 12.5 |
| 18.7 |
| 19.5 |
| 15.9 |
| 15.0 |
| 15.6 |
| 19.6 |
| 10.8 |
| 8.1 |
| 9.0 |
| 3.9 |
| 4.3 |
| 4.2 |
| 4.2 |
| 4.2 |
| 4.4 |
| 4.5 |
| 4.8 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 17.2 |
| 17.2 |
| 15.8 |
| 15.6 |
| 16.3 |
| 14.7 |
| 14.3 |
| 12.4 |
| 12.3 |
| 12.6 |
| 11.9 |
| 12.0 |
| 13.4 |
| 12.0 |
| 12.3 |
| 10.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| - |
| 2.0 |
| 13.0 |
| (12.6) |
| 16.9 |
| 11.9 |
| 1.6 |
| (28.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.1 |
| 234.9 |
| 108.7 |
| 105.8 |
| 113.1 |
| 85.2 |
| 123.0 |
| 121.7 |
| 119.3 |
| 249.8 |
| 76.2 |
| 87.8 |
| 92.8 |
| 133.5 |
| 89.8 |
| 91.7 |
| 97.7 |
| 112.5 |
| 50.6 |
| 49.1 |
| 44.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.5) |
| (57.7) |
| 17.2 |
| (25.4) |
| 115.5 |
| 0.4 |
| (2.4) |
| (0.8) |
| 0.3 |
| (0.5) |
| 62.9 |
| 7.8 |
| (0.7) |
| (1.3) |
| (2.1) |
| 0.2 |
| 0.7 |
| 0.0 |
| 0.6 |
| 0.0 |
| (71.9) |
| (132.7) |
| (58.7) |
| 27.1 |
| (43.9) |
| 127.0 |
| 5.5 |
| (6.2) |
| (33.0) |
| (149.0) |
| 1.5 |
| 54.5 |
| (29.8) |
| (1.0) |
| (10.2) |
| (19.4) |
| (42.7) |
| (35.5) |
| 4.2 |
| (11.9) |
| (10.5) |
| (96.3) |
| (59.4) |
| 23.2 |
| (44.7) |
| 123.8 |
| 6.3 |
| (8.3) |
| (33.2) |
| (150.4) |
| 1.7 |
| 49.5 |
| (30.8) |
| (1.8) |
| (10.2) |
| (19.9) |
| (44.9) |
| - |
| 3.5 |
| (12.3) |
| (10.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (96.3) |
| (59.4) |
| 23.2 |
| (44.7) |
| 123.8 |
| 6.3 |
| (8.3) |
| (33.2) |
| (150.4) |
| 1.7 |
| 49.5 |
| (30.8) |
| (1.8) |
| (10.2) |
| (19.9) |
| (44.9) |
| - |
| 3.5 |
| (12.3) |
| (10.6) |
| (70.0) |
| (96.3) |
| (59.4) |
| 23.2 |
| (44.7) |
| 123.8 |
| 6.3 |
| (8.3) |
| (33.2) |
| (150.4) |
| 1.7 |
| 49.5 |
| (30.8) |
| (1.8) |
| (10.2) |
| (19.9) |
| (44.9) |
| - |
| 3.5 |
| (12.3) |
| (10.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.2) |
| (70.0) |
| (96.3) |
| (59.4) |
| 23.2 |
| (44.7) |
| 123.8 |
| 6.3 |
| (8.3) |
| (33.2) |
| (150.4) |
| 1.7 |
| 49.5 |
| (30.8) |
| (1.8) |
| (10.2) |
| (19.9) |
| (44.9) |
| (15.7) |
| 3.5 |
| (12.3) |
| (10.6) |
| (0.40) |
| 0.15 |
| (0.31) |
| - |
| 0.04 |
| (0.06) |
| (0.27) |
| - |
| 0.01 |
| 0.45 |
| (0.29) |
| - |
| (0.10) |
| (0.20) |
| (0.44) |
| - |
| 0.07 |
| (0.25) |
| (0.22) |
| 148.2 |
| 147.5 |
| 145.9 |
| - |
| 144.9 |
| 144.5 |
| 121.0 |
| - |
| 110.1 |
| 110.4 |
| 108.2 |
| - |
| 104.9 |
| 102.2 |
| 101.9 |
| - |
| 49.8 |
| 49.5 |
| 49.1 |
| 148.2 |
| 154.2 |
| 145.9 |
| - |
| 151.7 |
| 144.5 |
| 121.0 |
| - |
| 110.8 |
| 110.7 |
| 108.2 |
| - |
| 104.9 |
| 102.2 |
| 101.9 |
| - |
| 50.1 |
| 49.5 |
| 49.1 |
| 13.0 |
| (12.6) |
| 16.9 |
| 11.9 |
| 1.6 |
| (28.7) |
| (148.8) |
| 2.7 |
| (7.1) |
| (36.2) |
| 1.2 |
| (7.6) |
| (16.6) |
| (42.4) |
| (35.7) |
| 3.9 |
| (12.7) |
| (10.8) |