| (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 | Q3 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 94.5 | 155.7 | 129.0 | 128.8 | 99.1 | 133.8 | 137.2 | 132.2 | 127.8 | - | 139.0 | 141.2 | 135.6 | - | 139.4 | - | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 508.0 | 512.7 | 531.0 | 553.2 | 555.1 | - | - |
| Cost of Revenue | 134.0 | 134.6 | 134.9 | 153.2 | 152.0 | - | - |
| Gross Profit | 374.0 | 378.0 | 396.1 | 400.1 | 403.1 | - | - |
| Operating Expenses | |||||||
| Research & Development | 55.4 | 55.6 | 60.8 | 68.0 | 69.8 | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (86.5) | (89.5) | (69.6) | (308.6) | (804.1) | (0.9) | - |
| Non-Operating | |||||||
| Interest Income | 1.9 | 1.9 | 3.5 | 3.6 | 0.5 | 2.5 | - |
| Interest Expense | 57.8 | 58.5 | 63.5 | 65.3 | 53.5 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (11.9) | (13.7) | (5.7) | (16.3) | (41.0) | 0.5 | 1.2 |
| Net Income From Continuing Ops | (128.9) | (139.8) | (121.9) | (348.6) | (790.1) | (72.5) | |
| Per Share | |||||||
| EPS Basic | (16.44) | (16.27) | (14.87) | (43.38) | (91.26) | (0.84) | - |
| EPS Diluted | - | - | - | - | - | (0.84) | - |
| Supplementary Data | |||||||
| EBITDA | - | (87.7) | (66.2) | (305.3) | (797.6) | - | - |
| EBIT | (86.5) | (89.5) | (69.6) | (308.6) | (804.1) | (0.9) | - |
| 163.9 |
| 140.2 |
| - |
| - |
| - |
| 116.8 |
| - |
| - |
| - |
| Cost of Revenue | 15.9 | 50.0 | 35.3 | 32.9 | 16.5 | 33.6 | 34.3 | 32.5 | 34.5 | - | 36.4 | 40.5 | 37.8 | - | 36.7 | - | 38.0 | 39.1 | - | - | - | 21.6 | - | - | - |
| Gross Profit | 78.6 | 105.8 | 93.7 | 95.9 | 82.6 | 100.1 | 102.9 | 99.8 | 93.3 | - | 102.5 | 100.7 | 97.7 | - | 102.7 | - | 125.9 | 101.1 | - | - | - | 95.2 | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 13.1 | 14.2 | 13.8 | 14.3 | 13.3 | 15.3 | 14.9 | 15.0 | 15.5 | - | 16.1 | 17.9 | 17.0 | - | 17.3 | - | 16.3 | 10.5 | - | - | - | 16.8 | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | 27.0 | 48.1 | 36.1 | 39.6 | 29.7 | 40.3 | 39.6 | 40.7 | 42.3 | - | 44.0 | 40.4 | 45.9 | - | 44.7 | - | 39.6 | ||||||||
| General & Administrative | 16.0 | 20.8 | 21.2 | 19.5 | 19.2 | 26.0 | 21.7 | 19.4 | 25.3 | - | 22.3 | 25.1 | 25.3 | - | 28.3 | - | 29.3 | ||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.4 | - | - | - | 0.8 | - | - | - | 1.1 | - | - | - | |||||||||
| Amortization of Intangibles | 29.6 | 33.7 | 32.1 | 31.4 | 30.1 | 32.0 | 31.8 | 31.8 | 31.6 | - | 38.6 | 39.2 | 38.2 | - | 43.4 | 45.2 | |||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 102.8 | 187.8 | 163.3 | 140.7 | 110.4 | 151.0 | 146.4 | 151.6 | 151.6 | - | 158.8 | 166.5 | 170.9 | - | 748.1 | - | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (8.3) | (32.1) | (34.3) | (11.8) | (11.3) | (17.3) | (9.2) | (19.3) | (23.8) | - | (19.9) | (25.3) | (35.4) | - | (608.7) | - | (45.2) | (10.4) | (1.6) | - | (0.2) | (1.2) | (0.3) | (0.4) | (0.0) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.9 | 1.0 | 0.9 | - | 1.1 | 0.9 | 0.6 | - | 0.1 | - | 0.2 | 0.0 | 0.1 | - | 0.1 | 0.1 | 2.3 | 3.5 | 0.0 |
| Interest Expense | 13.7 | 14.4 | 14.8 | 15.0 | 14.4 | 15.0 | 15.8 | 16.4 | 16.3 | - | 16.5 | 16.3 | 15.9 | - | 14.6 | - | 11.5 | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 2.6 | (2.7) | (0.0) | (0.1) | (0.9) | (0.6) | (0.5) | (0.4) | 2.2 | - | 0.0 | (0.1) | 0.3 | - | 1.6 | - | 1.2 | ||||||||
| Pre-Tax Income | (17.7) | (48.9) | (50.1) | (24.2) | (30.4) | (31.3) | (25.5) | (41.6) | (29.2) | - | (30.2) | (33.9) | (47.9) | - | (592.1) | - | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 1.0 | (3.8) | (8.8) | (0.4) | (0.7) | (0.2) | (1.9) | (2.1) | (1.6) | - | (2.5) | (1.9) | (4.4) | - | (8.8) | - | (22.3) | (6.2) | 0.0 | - | (0.0) | (0.9) | 0.4 | 0.7 | 0.0 |
| Net Income From Continuing Ops | (18.7) | (45.1) | (41.3) | (23.8) | (29.6) | (31.1) | (23.6) | (39.6) | (27.6) | (245.3) | (27.7) | (32.0) | (43.5) | (62.2) | (583.3) | - | (23.1) | ||||||||
| Net Income From Discontinued Ops | (24.4) | - | - | - | (8.4) | - | - | - | - | - | - | - | - | - | 1.2 | - | - | ||||||||
| Net Income | (43.1) | (36.7) | (41.3) | (23.8) | (38.0) | (31.1) | (23.6) | (39.6) | (27.6) | (245.3) | (27.7) | (32.0) | (44.2) | (53.5) | (528.3) | - | (21.6) | ||||||||
| Net Income Attributable To Parent | (43.1) | (36.7) | (41.3) | (23.8) | (38.0) | (31.1) | (23.6) | (39.6) | (27.6) | (245.3) | (27.7) | (32.0) | (44.2) | (53.5) | (528.3) | - | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (43.1) | (36.7) | (41.3) | (23.8) | (38.0) | (31.1) | (23.6) | (39.6) | (27.6) | (245.3) | (27.7) | (32.0) | (44.2) | (53.5) | (528.3) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (4.89) | - | (4.74) | (2.78) | (4.57) | - | (2.86) | (4.84) | (3.42) | - | (3.45) | (4.00) | (5.42) | - | (64.29) | - | (0.15) | (0.32) | - | - | - | (709.10) | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (3.21) | - | (0.15) | (0.32) | |||||||
| Shares Basic | 8.8 | - | 8.7 | 8.6 | 8.3 | - | 8.2 | 8.2 | 8.1 | - | 8,047.5 | 8.0 | 8.2 | - | 8.2 | - | 142.2 | 133.1 | |||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 164.4 | - | 142.2 | 133.1 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | (7.8) | - | - | - | (10.8) | - | - | - | (23.1) | - | - | - | (34.2) | - | - | - | (42.7) | - | - | - | - | - | - | - | - |
| EBIT | (8.3) | (32.1) | (34.3) | (11.8) | (11.3) | (17.3) | (9.2) | (19.3) | (23.8) | - | (19.9) | (25.3) | (35.4) | - | (608.7) | - | (45.2) | (10.4) | (1.6) | ||||||
| - |
| Selling & Marketing | 150.7 | 153.5 | 162.9 | 171.0 | 173.3 | - | - |
| General & Administrative | 77.5 | 80.6 | 92.4 | 95.9 | 109.6 | - | - |
| Depreciation & Amortization | - | 1.8 | 3.4 | 3.3 | 6.5 | - | - |
| Amortization of Intangibles | 126.8 | 127.3 | 127.2 | 152.5 | 170.3 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 594.5 | 602.2 | 600.6 | 861.9 | 1,359.2 | 2.9 | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.2) | (3.7) | 0.7 | (2.0) | 5.0 | (71.1) | - |
| Pre-Tax Income | (140.8) | (153.5) | (127.6) | (364.9) | (831.0) | (72.0) | - |
| (14.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (144.9) | (139.8) | (121.9) | (349.3) | (725.0) | (72.5) | (14.7) |
| Net Income Attributable To Parent | (144.9) | (139.8) | (121.9) | (349.3) | (725.0) | (72.5) | (14.7) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (144.9) | (139.8) | (121.9) | (349.3) | (725.0) | (72.5) | (14.7) |
| Shares Basic | 8.8 | 8.6 | 8.2 | 8.1 | 7.9 | 17.3 | - |
| Shares Diluted | - | - | - | - | - | 17.3 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| 27.5 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.6 |
| 34.4 |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 206.3 |
| 150.6 |
| 1.6 |
| - |
| 0.2 |
| 118.0 |
| 0.3 |
| 0.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| 43.3 |
| - |
| 0.1 |
| 0.9 |
| (8.1) |
| 3.5 |
| 0.0 |
| (45.4) |
| (54.9) |
| 41.7 |
| - |
| (0.1) |
| (71.9) |
| (8.4) |
| 3.2 |
| (0.0) |
| (48.8) |
| 41.7 |
| 361.7 |
| (0.1) |
| (71.0) |
| (8.8) |
| 2.5 |
| (0.0) |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.9) |
| 41.7 |
| 361.7 |
| (0.1) |
| (71.0) |
| (8.8) |
| 2.5 |
| (0.0) |
| (21.6) |
| (42.9) |
| 41.7 |
| 361.7 |
| (0.1) |
| (71.0) |
| (8.8) |
| 2.5 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.6) |
| (42.9) |
| 41.7 |
| 361.7 |
| (0.1) |
| (71.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| (709.10) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| (0.2) |
| (1.2) |
| (0.3) |
| (0.4) |
| (0.0) |