| (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 | 200.3 | 179.7 | 155.1 | 144.5 | 122.6 | 132.4 | 104.8 | 106.3 | 92.8 | 60.0 | 67.7 | 62.0 | 54.9 | 51.8 | 63.1 | 55.5 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 679.6 | 601.8 | 436.2 | 244.6 | 211.0 | 62.2 | 35.2 |
| Cost of Revenue | 431.2 | 394.6 | 320.1 | 193.2 | 192.0 | 64.1 | 47.0 |
| Gross Profit | 248.4 | 207.2 | 116.1 | 51.4 | 19.0 | (1.9) | (11.8) |
| Operating Expenses | |||||||
| Research & Development | 296.1 | 270.7 | 174.4 | 119.1 | 65.2 | 41.8 | 19.1 |
| Selling General & Administrative | 177.9 | 165.3 | 131.6 | 110.3 | 89.0 | ||
| Operating Income | |||||||
| Operating Income | (225.6) | (228.8) | (189.8) | (177.9) | (135.2) | (102.1) | (55.0) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | 26.5 | 26.2 | 17.5 | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (28.7) | (27.7) | 0.8 | 3.7 | 3.0 | (7.5) | 0.5 |
| Net Income From Continuing Ops | (182.6) | (198.2) | (190.2) | (182.6) | (135.9) | (117.3) | |
| Per Share | |||||||
| EPS Basic | (0.30) | (0.37) | (0.38) | (0.38) | (0.29) | (0.56) | (0.73) |
| EPS Diluted | (0.30) | (0.37) | (0.38) | (0.38) | (0.29) | (0.56) | (0.73) |
| Supplementary Data | |||||||
| EBITDA | (175.4) | (184.9) | (156.1) | (148.2) | (105.3) | (91.2) | (45.6) |
| EBIT | (225.6) | (228.8) | (189.8) | (177.9) | (135.2) | (102.1) | (55.0) |
| 40.7 |
| 27.5 |
| 5.3 |
| 11.3 |
| 18.2 |
| - |
| 10.7 |
| - |
| - |
| Cost of Revenue | 123.9 | 111.4 | 97.8 | 98.1 | 87.3 | 95.6 | 76.8 | 79.1 | 68.6 | 44.5 | 52.7 | 47.5 | 48.5 | 49.9 | 54.6 | 50.5 | 37.0 | 20.8 | 17.7 | 8.8 | 16.8 | - | 12.6 | - | - |
| Gross Profit | 76.5 | 68.2 | 57.3 | 46.4 | 35.2 | 36.8 | 28.0 | 27.2 | 24.2 | 15.5 | 15.0 | 14.6 | 6.4 | 1.8 | 8.5 | 5.0 | 3.7 | 6.7 | (12.5) | 2.5 | 1.4 | - | (1.9) | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 80.5 | 78.8 | 70.7 | 66.1 | 55.1 | 48.3 | 47.7 | 39.9 | 38.5 | 37.5 | 26.6 | 31.0 | 23.9 | 15.0 | 17.5 | 19.2 | 13.5 | 12.0 | 14.2 | 8.5 | 7.1 | - | 4.9 | - | - |
| Selling General & Administrative | 51.9 | 40.5 | 45.6 | 39.9 | 39.3 | 40.1 | 32.2 | 30.5 | 28.7 | 25.9 | 27.2 | 28.7 | 28.5 | 24.0 | 23.0 | 19.0 | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Depreciation & Amortization | 15.0 | 23.1 | 6.4 | 5.8 | 8.7 | 16.1 | 4.6 | 4.6 | 8.3 | 15.3 | 4.1 | 3.4 | 7.0 | 15.4 | 4.2 | 4.2 | |||||||||
| Amortization of Intangibles | 7.5 | 7.4 | 5.2 | 2.6 | 2.7 | 3.0 | 3.0 | 3.0 | 3.1 | 3.3 | 3.3 | 3.2 | 3.3 | 3.5 | 3.5 | 3.3 | 2.9 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 132.5 | 119.3 | 116.3 | 106.0 | 94.4 | 88.4 | 79.9 | 70.4 | 67.3 | 63.4 | 53.8 | 59.8 | 52.4 | 39.1 | 40.5 | 38.1 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (56.0) | (51.0) | (59.0) | (59.6) | (59.2) | (51.5) | (51.9) | (43.3) | (43.1) | (47.9) | (38.9) | (45.2) | (46.0) | (37.2) | (32.0) | (33.2) | (32.8) | (24.3) | (52.3) | (13.1) | (12.3) | - | (12.8) | - | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | - | - |
| Interest Expense | 1.3 | - | - | - | 6.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 9.2 | 9.4 | (0.4) | (3.8) | (2.2) | (0.1) | 0.9 | 0.8 | (1.2) | (1.6) | (0.4) | 0.0 | 0.9 | (1.0) | (0.9) | (6.3) | 10.5 | ||||||||
| Pre-Tax Income | (46.8) | (41.6) | (59.3) | (63.5) | (61.4) | (51.7) | (51.0) | (42.5) | (44.3) | (49.5) | (39.2) | (45.1) | (45.1) | (38.2) | (32.9) | (39.5) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | (1.8) | 11.3 | (41.1) | 2.9 | (0.8) | 0.7 | 0.9 | (0.9) | 0.0 | 1.0 | 1.4 | 0.8 | 0.5 | (5.2) | 1.7 | 2.1 | 4.4 | (6.5) | (1.7) | 0.4 | 0.3 | - | (1.0) | - | - |
| Net Income From Continuing Ops | (45.0) | (52.9) | (18.3) | (66.4) | (60.6) | (52.3) | (51.9) | (41.6) | (44.3) | (50.5) | (40.6) | (45.9) | (45.6) | (37.2) | (34.6) | (37.4) | (26.7) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (45.0) | (52.9) | (18.3) | (66.4) | (60.6) | (52.3) | (51.9) | (41.6) | (44.3) | (50.5) | (40.6) | (45.9) | (45.6) | (37.2) | (34.6) | (37.4) | (26.7) | ||||||||
| Net Income Attributable To Parent | (45.0) | (52.9) | (18.3) | (66.4) | (60.6) | (52.3) | (51.9) | (41.6) | (44.3) | (50.5) | (40.6) | (45.9) | (45.6) | (37.2) | (34.6) | (37.4) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (45.0) | (52.9) | (18.3) | (66.4) | (60.6) | (52.3) | (51.9) | (41.6) | (44.3) | (50.5) | (40.6) | (45.9) | (45.6) | (37.2) | (34.6) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.07) | - | (0.03) | (0.13) | (0.12) | - | (0.10) | (0.08) | (0.09) | - | (0.08) | (0.10) | (0.10) | - | (0.07) | (0.08) | (0.06) | - | (0.39) | (0.21) | - | - | - | - | - |
| EPS Diluted | (0.07) | - | (0.03) | (0.13) | (0.12) | - | (0.10) | (0.08) | (0.09) | - | (0.08) | (0.10) | (0.10) | - | (0.07) | (0.08) | (0.06) | - | |||||||
| Shares Basic | 605.4 | - | 528.7 | 515.1 | 505.6 | - | 497.7 | 494.2 | 490.0 | - | 484.0 | 479.7 | 476.2 | - | 469.8 | 464.7 | 456.5 | - | |||||||
| Shares Diluted | 605.4 | - | 528.7 | 515.1 | 505.6 | - | 497.7 | 494.2 | 490.0 | - | 484.0 | 479.7 | 476.2 | - | 469.8 | 464.7 | 456.5 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | (41.0) | (27.9) | (52.6) | (53.9) | (50.5) | (35.5) | (47.3) | (38.6) | (34.8) | (32.6) | (34.8) | (41.8) | (39.0) | (21.8) | (27.8) | (29.0) | (26.7) | (19.6) | (50.4) | (11.3) | (9.9) | - | (11.1) | - | - |
| EBIT | (56.0) | (51.0) | (59.0) | (59.6) | (59.2) | (51.5) | (51.9) | (43.3) | (43.1) | (47.9) | (38.9) | (45.2) | (46.0) | (37.2) | (32.0) | (33.2) | (32.8) | (24.3) | (52.3) | ||||||
| 58.4 |
| 24.0 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 50.2 | 43.9 | 33.7 | 29.7 | 29.9 | 10.9 | 9.3 |
| Amortization of Intangibles | 22.7 | 18.0 | 12.1 | 13.1 | 13.2 | 3.3 | 2.2 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 474.0 | 436.0 | 306.0 | 229.3 | 154.2 | 100.2 | 43.1 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 14.3 | 2.9 | 0.4 | (1.0) | 2.3 | (22.8) | 0.4 |
| Pre-Tax Income | (211.3) | (225.9) | (189.4) | (178.9) | (132.9) | (124.8) | (54.5) |
| (55.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (182.6) | (198.2) | (190.2) | (182.6) | (135.9) | (117.3) | (55.0) |
| Net Income Attributable To Parent | (182.6) | (198.2) | (190.2) | (182.6) | (135.9) | (117.3) | (55.0) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (182.6) | (198.2) | (190.2) | (182.6) | (135.9) | (117.3) | (55.0) |
| Shares Basic | 605.4 | 530.7 | 495.9 | 481.8 | 466.2 | 209.9 | 75.4 |
| Shares Diluted | 605.4 | 530.7 | 495.9 | 481.8 | 466.2 | 209.9 | 75.4 |
| 23.1 |
| 19.0 |
| 25.7 |
| 7.1 |
| 6.6 |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 4.7 |
| 1.9 |
| 1.8 |
| 2.4 |
| - |
| 1.8 |
| - |
| - |
| 1.4 |
| 0.6 |
| 0.7 |
| 0.6 |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.6 |
| 31.0 |
| 39.8 |
| 15.6 |
| 13.7 |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| (37.4) |
| (3.1) |
| (3.3) |
| - |
| (0.8) |
| - |
| - |
| (22.3) |
| (3.3) |
| (89.7) |
| (16.2) |
| (15.6) |
| - |
| (13.6) |
| - |
| - |
| (29.4) |
| (88.0) |
| 0.0 |
| 0.0 |
| (18.9) |
| (12.6) |
| (9.2) |
| (14.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.4) |
| (88.0) |
| (1.1) |
| (15.9) |
| (18.9) |
| (12.6) |
| (9.2) |
| (14.2) |
| (26.7) |
| 3.2 |
| (88.0) |
| (16.7) |
| (15.9) |
| (18.9) |
| (12.6) |
| (9.2) |
| (14.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (37.4) |
| (26.7) |
| (29.4) |
| (88.0) |
| 0.0 |
| 0.0 |
| (18.9) |
| (12.6) |
| (9.2) |
| (14.2) |
| (0.39) |
| (0.21) |
| - |
| - |
| - |
| - |
| - |
| 228.3 |
| 79.0 |
| - |
| - |
| - |
| - |
| - |
| 228.3 |
| 79.0 |
| - |
| - |
| - |
| - |
| - |
| (13.1) |
| (12.3) |
| - |
| (12.8) |
| - |
| - |