| (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 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||
| Revenues | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 4.2 | 2.0 | 2.8 | 1.7 | 1.9 | 0.4 | 0.9 | 0.8 | 0.4 | ||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 1.3 | 1.5 | 7.0 | 6.8 | 2.3 | 3.3 | 0.2 | 3.8 | 2.8 | 1.8 |
| Cost of Revenue | 81.6 | 72.8 | 90.0 | 50.5 | 1.9 | 0.3 | 0.2 | 2.0 | 1.2 | 0.5 |
| Gross Profit | (80.3) | (71.2) | (83.0) | (43.7) | 0.4 | 3.0 | 0.1 | 1.8 | 1.6 | 1.3 |
| Operating Expenses | ||||||||||
| Research & Development | 53.9 | 80.5 | 152.7 | 295.1 | 314.2 | 144.2 | 154.4 | 132.9 | 117.9 | 93.1 |
| Selling General & Administrative | 112.2 | 117.2 | 125.5 | |||||||
| Operating Income | ||||||||||
| Operating Income | (262.5) | (285.3) | (376.6) | (531.5) | (500.0) | (319.5) | (275.3) | (213.3) | (167.2) | (138.7) |
| Non-Operating | ||||||||||
| Interest Income | 17.3 | 21.8 | 42.4 | 42.2 | 12.5 | 1.2 | 2.3 | 2.3 | 0.6 | 0.2 |
| Interest Expense | 11.4 | 12.8 | 12.9 | 12.9 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 0.0 | 0.1 | 0.1 | 0.5 | 0.6 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 |
| Net Income From Continuing Ops | (259.1) | (278.9) | (346.7) | |||||||
| Per Share | ||||||||||
| EPS Basic | (3.26) | (5.44) | (13.89) | (29.79) | (1.89) | (1.43) | (2.94) | (1.11) | - | - |
| EPS Diluted | (3.26) | (5.44) | (13.89) | (29.79) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (246.3) | (268.9) | (361.2) | (518.1) | (488.9) | (308.0) | (265.5) | (206.3) | (161.4) | (133.6) |
| EBIT | (262.5) | (285.3) | (376.6) | (531.5) | ||||||
| 0.3 |
| 0.1 |
| 2.6 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.5 |
| 0.8 |
| 0.6 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 29.6 | 18.2 | 19.5 | 14.2 | 20.8 | 20.3 | 19.9 | 27.3 | 22.6 | 24.3 | 25.6 | 0.2 | 0.3 | 1.2 | 0.6 | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.4 | 0.3 | 1.0 | - | - | - | - | - |
| Gross Profit | (29.4) | (17.9) | (19.1) | (13.8) | (20.4) | (19.8) | (19.5) | (23.1) | (20.6) | (21.5) | (23.9) | 1.6 | 0.1 | (0.3) | 0.2 | 0.2 | 0.3 | 0.1 | 2.4 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.4 | 0.8 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||
| Research & Development | 6.7 | 12.1 | 15.0 | 20.1 | 33.3 | 28.2 | 23.9 | 41.5 | 59.0 | 53.8 | 44.8 | 86.6 | 109.9 | 102.6 | 97.4 | 62.3 | 51.8 | 40.2 | 34.3 | 34.6 | 35.1 | 37.0 | 46.1 | 37.0 | 34.3 | 36.8 | 34.5 | 30.2 | 31.4 | - | - | - | - | - |
| Selling General & Administrative | 25.6 | 26.8 | 28.0 | 31.9 | 30.6 | 29.7 | 34.0 | 33.9 | 27.9 | 30.8 | 42.2 | 51.4 | 50.4 | 47.3 | 46.1 | 44.7 | ||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Depreciation & Amortization | 3.9 | 4.0 | 4.1 | 4.2 | 4.2 | 4.2 | 4.3 | 3.3 | 3.7 | 3.6 | 3.3 | 3.2 | 3.2 | 3.1 | 2.2 | 2.9 | ||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Operating Expenses | 65.8 | 61.1 | 66.5 | 70.3 | 88.9 | 82.4 | 82.1 | 106.0 | 113.1 | 117.1 | 116.0 | 141.4 | 163.8 | 154.2 | 146.3 | 110.1 | ||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Income | (65.6) | (60.8) | (66.2) | (69.9) | (88.4) | (82.0) | (81.7) | (101.8) | (111.2) | (114.3) | (114.3) | (139.6) | (163.4) | (153.3) | (145.6) | (109.7) | (91.4) | (81.3) | (83.1) | (73.9) | (81.3) | (74.2) | (77.0) | (63.1) | (61.0) | (74.0) | (51.9) | (44.4) | (42.9) | (166.0) | (0.2) | (0.5) | (0.5) | (0.3) |
| Non-Operating | ||||||||||||||||||||||||||||||||||
| Interest Income | 2.7 | 3.8 | 5.0 | 5.8 | 7.2 | 8.6 | 10.4 | 11.1 | 12.3 | 13.6 | 12.9 | 8.4 | 7.3 | 6.2 | 3.5 | 2.0 | 0.8 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.5 | 1.2 | 1.1 | 0.4 | 0.4 | 0.4 | - | - | - | - | - |
| Interest Expense | 1.8 | 3.0 | 3.3 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.3 | 3.2 | 2.5 | 0.0 | ||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Operating Income | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | (0.2) | 0.2 | 0.0 | |||||||||||||||||
| Pre-Tax Income | (64.7) | (62.7) | (64.4) | (67.3) | (84.4) | (76.6) | (74.4) | (93.7) | (101.9) | (103.7) | (104.6) | (134.3) | (159.3) | (150.3) | (145.5) | (110.7) | ||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | (0.1) | 0.1 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | (0.1) | 0.0 | 0.1 | 0.0 | - | - | - | - | - |
| Net Income From Continuing Ops | (64.7) | (62.7) | (64.4) | (67.3) | (84.5) | (76.4) | (74.5) | (93.8) | (102.0) | (104.0) | (104.6) | (134.4) | (159.4) | (150.8) | (145.6) | (110.7) | (93.1) | |||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income | (64.7) | (62.7) | (64.4) | (67.3) | (84.5) | (76.4) | (74.5) | (93.8) | (102.0) | (104.0) | (104.6) | (134.4) | (159.4) | (150.8) | (145.6) | (110.7) | (93.1) | |||||||||||||||||
| Net Income Attributable To Parent | (64.7) | (62.7) | (64.4) | (67.3) | (84.5) | (76.4) | (74.5) | (93.8) | (102.0) | (104.0) | (104.6) | (134.4) | (159.4) | (150.8) | (145.6) | (110.7) | ||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income To Common Shareholders | (64.7) | (62.7) | (64.4) | (67.3) | (84.5) | (76.4) | (74.5) | (93.8) | (102.0) | (104.0) | (104.6) | (134.4) | (159.4) | (150.8) | (145.6) | |||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||
| EPS Basic | (0.81) | - | (1.09) | (1.47) | (2.38) | - | (2.66) | (4.36) | (5.10) | - | (5.57) | (9.16) | (0.57) | - | (0.55) | (0.43) | (0.36) | - | (0.19) | (0.39) | (0.55) | - | (0.41) | (0.34) | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.81) | - | (1.09) | (1.47) | (2.38) | - | (2.66) | (4.36) | (5.10) | - | (5.57) | (9.16) | (0.57) | - | (0.55) | (0.43) | (0.36) | - | ||||||||||||||||
| Shares Basic | 79.5 | - | 59.3 | 45.6 | 35.4 | - | 28.0 | 21.5 | 20.0 | - | 18.8 | 14.7 | 278.5 | - | 263.9 | 258.6 | 258.3 | - | ||||||||||||||||
| Shares Diluted | 79.5 | - | 59.3 | 45.6 | 35.4 | - | 28.0 | 21.5 | 20.0 | - | 18.8 | 14.7 | 278.5 | - | 263.9 | 258.6 | 258.3 | - | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| EBITDA | (61.7) | (56.8) | (62.0) | (65.8) | (84.2) | (77.8) | (77.4) | (98.5) | (107.5) | (110.6) | (111.0) | (136.4) | (160.2) | (150.2) | (143.3) | (106.8) | (88.5) | (78.4) | (80.2) | (71.0) | (78.4) | (71.6) | (74.5) | (60.6) | (58.9) | (71.9) | (50.2) | (42.8) | (41.3) | - | - | - | - | - |
| EBIT | (65.6) | (60.8) | (66.2) | (69.9) | (88.4) | (82.0) | (81.7) | (101.8) | (111.2) | (114.3) | (114.3) | (139.6) | (163.4) | (153.3) | (145.6) | (109.7) | (91.4) | (81.3) | (83.1) | |||||||||||||||
| 174.9 |
| 175.1 |
| 166.8 |
| 111.2 |
| 82.2 |
| 50.9 |
| 46.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 16.2 | 16.5 | 15.5 | 13.4 | 11.1 | 11.5 | 9.8 | 7.0 | 5.8 | 5.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 263.8 | 286.9 | 383.7 | 538.3 | 502.3 | 322.8 | 275.5 | - | 1.3 | - |
| 12.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.2 | 0.2 | 0.5 | 0.3 | 0.1 | 0.2 | 0.0 | 0.1 | 28.6 | - |
| Pre-Tax Income | (259.1) | (278.9) | (346.7) | (501.9) | (499.6) | (352.8) | (644.9) | (215.1) | (138.0) | (138.0) |
| (502.3) |
| (500.2) |
| (352.9) |
| (644.9) |
| (215.1) |
| (138.1) |
| (138.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (259.1) | (278.9) | (346.7) | (502.3) | (500.2) | (352.9) | (644.9) | (215.1) | (138.1) | (138.2) |
| Net Income Attributable To Parent | (259.1) | (278.9) | (346.7) | (502.3) | (500.2) | (352.9) | (644.9) | (215.1) | (138.1) | (138.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (259.1) | (278.9) | (346.7) | (502.3) | (500.2) | (352.9) | (644.9) | (215.1) | (138.1) | (138.2) |
| (1.89) |
| (1.43) |
| (2.94) |
| (1.11) |
| - |
| - |
| Shares Basic | 79.5 | 51.2 | 25.0 | 16.9 | 263.9 | 247.6 | 219.1 | 194.4 | - | - |
| Shares Diluted | 79.5 | 51.2 | 25.0 | 16.9 | 263.9 | 247.6 | 219.1 | 194.4 | - | - |
| (500.0) |
| (319.5) |
| (275.3) |
| (213.3) |
| (167.2) |
| (138.7) |
| 37.0 |
| 38.3 |
| 48.3 |
| 36.9 |
| 43.3 |
| 27.5 |
| 30.9 |
| 26.0 |
| 26.8 |
| 37.4 |
| 17.8 |
| 14.6 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.9 |
| 2.7 |
| 2.5 |
| 2.5 |
| 2.1 |
| 2.1 |
| 1.7 |
| 1.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.7 |
| 81.4 |
| 85.7 |
| 74.5 |
| 81.3 |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 2.7 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.2 |
| (0.2) |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (93.0) |
| (80.8) |
| (48.3) |
| (94.0) |
| (129.7) |
| (104.1) |
| (92.0) |
| (71.9) |
| (376.9) |
| (77.0) |
| (51.4) |
| (44.0) |
| (42.6) |
| - |
| - |
| - |
| - |
| - |
| (80.8) |
| (48.4) |
| (94.0) |
| (129.7) |
| (104.1) |
| (92.1) |
| (72.0) |
| (376.7) |
| (77.0) |
| (51.5) |
| (44.1) |
| (42.6) |
| (145.4) |
| 3.0 |
| 2.4 |
| 1.8 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (80.8) |
| (48.4) |
| (94.0) |
| (129.7) |
| (104.1) |
| (92.1) |
| (72.0) |
| (376.7) |
| (77.0) |
| (51.5) |
| (44.1) |
| (42.6) |
| (145.4) |
| 3.0 |
| 2.4 |
| 1.8 |
| (0.1) |
| (93.1) |
| (80.8) |
| (48.4) |
| (94.0) |
| (129.7) |
| (104.1) |
| (92.1) |
| (72.0) |
| (376.7) |
| (77.0) |
| (51.5) |
| (44.1) |
| (42.6) |
| (145.4) |
| 3.0 |
| 2.4 |
| 1.8 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (110.7) |
| (93.1) |
| (80.8) |
| (48.4) |
| (94.0) |
| (129.7) |
| (104.0) |
| (92.1) |
| (72.0) |
| (376.8) |
| (77.0) |
| (51.5) |
| (44.1) |
| (42.6) |
| (145.4) |
| 3.0 |
| 2.4 |
| 1.8 |
| (0.1) |
| (0.32) |
| (0.39) |
| (0.55) |
| - |
| (0.41) |
| (0.34) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.7 |
| 240.7 |
| 234.2 |
| - |
| 225.3 |
| 211.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.1 |
| 240.7 |
| 234.2 |
| - |
| 225.3 |
| 211.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (73.9) |
| (81.3) |
| (74.2) |
| (77.0) |
| (63.1) |
| (61.0) |
| (74.0) |
| (51.9) |
| (44.4) |
| (42.9) |
| (166.0) |
| (0.2) |
| (0.5) |
| (0.5) |
| (0.3) |