| (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 | 61.7 | 63.0 | 59.4 | 54.3 | 52.2 | (111.3) | 47.4 | 46.1 | 45.4 | (82.3) | 38.6 | 35.6 | 33.3 | 30.2 | 29.3 | 29.8 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 238.4 | 228.9 | 27.6 | 25.3 | 119.6 | 113.7 | 76.2 | 38.2 |
| Cost of Revenue | - | - | 101.8 | 75.7 | 59.2 | 46.9 | 26.4 | 18.0 |
| Gross Profit | - | - | (74.2) | (50.4) | 60.3 | 66.8 | 49.8 | 20.1 |
| Operating Expenses | ||||||||
| Research & Development | 9.4 | 9.5 | 10.3 | 17.1 | 21.7 | 15.9 | 9.6 | 12.0 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (2.9) | 3.2 | (4.5) | (23.2) | (83.2) | (93.9) | (22.0) | (29.4) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.6 | 0.6 | 0.1 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 1.2 | 7.8 | 1.1 | (19.2) | (79.7) | |||
| Per Share | ||||||||
| EPS Basic | 0.01 | 0.05 | 0.01 | (0.12) | (0.51) | (0.72) | (1.67) | - |
| EPS Diluted | 0.01 | 0.04 | 0.01 | (0.12) | (0.51) | (0.72) | ||
| Supplementary Data | ||||||||
| EBITDA | 0.9 | 6.0 | (3.6) | (22.0) | (81.8) | (92.0) | (21.6) | (29.4) |
| EBIT | (2.9) | 3.2 | (4.5) | (23.2) | (83.2) | (93.9) | ||
| 30.2 |
| 29.2 |
| 26.4 |
| 31.0 |
| 27.2 |
| - |
| 21.5 |
| 17.9 |
| - |
| Cost of Revenue | - | - | - | - | 28.9 | 27.2 | 25.8 | 25.1 | 23.7 | 21.4 | 19.8 | 17.8 | 16.6 | 14.1 | 14.7 | 15.3 | 15.1 | 13.2 | 12.2 | 11.7 | 9.8 | - | 6.4 | 5.6 | - |
| Gross Profit | - | - | - | - | 23.3 | (138.5) | 21.6 | 21.0 | 21.7 | (103.8) | 18.8 | 17.8 | 16.7 | 16.2 | 14.6 | 14.5 | 15.0 | 16.0 | 14.2 | 19.3 | 17.3 | - | 15.1 | 12.3 | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | 2.7 | 2.4 | 1.8 | 2.6 | 2.8 | 2.2 | 2.3 | 2.1 | 3.7 | 3.4 | 4.2 | 4.2 | 5.4 | 5.0 | 6.1 | 5.6 | 5.0 | 3.9 | 4.3 | 4.8 | 3.0 | - | 2.2 | 2.4 | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | 13.8 | 12.4 | 13.2 | 14.3 | 13.9 | 12.0 | 12.3 | 13.2 | 13.0 | 12.5 | 13.2 | 13.0 | 13.5 | 14.0 | 18.5 | 18.9 | 21.4 | ||||||||
| General & Administrative | 12.8 | 5.7 | 5.1 | 5.7 | 5.2 | 4.9 | 5.1 | 7.3 | 5.2 | 5.3 | 5.3 | 5.3 | 5.4 | 12.0 | 7.5 | 8.8 | 8.0 | ||||||||
| Depreciation & Amortization | 1.5 | 0.8 | 0.7 | 0.7 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | 0.3 | - | - | - | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | 1.9 | 1.8 | 1.6 | 1.9 | 1.9 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | 1.4 | 1.7 | 1.6 | 0.1 | 2.4 | 2.3 | 1.8 | ||||||||
| Total Operating Expenses | 68.8 | 59.2 | 57.2 | 56.1 | 53.3 | 71.8 | 47.3 | 49.5 | 23.4 | 99.2 | 24.0 | 24.2 | 25.8 | 37.2 | 34.4 | 35.6 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (7.1) | 3.8 | 2.2 | (1.8) | (1.1) | 0.6 | 0.1 | (3.5) | (1.7) | (20.7) | (5.2) | (6.4) | 9.0 | (145.3) | 19.9 | 21.1 | 21.2 | (79.0) | 25.2 | (27.6) | (12.6) | - | 2.4 | (0.6) | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pre-Tax Income | (6.2) | 5.1 | 3.3 | (0.5) | 0.4 | 1.2 | 1.8 | (0.4) | (1.3) | (18.5) | (4.4) | (4.7) | 8.6 | (140.7) | 18.0 | 22.9 | 20.3 | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 0.4 | 0.0 | 0.1 | 0.1 | (0.0) | (0.1) | 0.0 | 0.2 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - |
| Net Income From Continuing Ops | (6.3) | 4.8 | 3.3 | (0.5) | 0.3 | 1.2 | 1.9 | (0.5) | (1.5) | (1.3) | (4.4) | (4.7) | (8.8) | (18.3) | (18.0) | (23.0) | (20.4) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (6.3) | 4.8 | 3.3 | (0.5) | 0.3 | 1.2 | 1.9 | (0.5) | (1.5) | (1.3) | (4.4) | (4.7) | (8.8) | (18.3) | (18.0) | (23.0) | (20.4) | ||||||||
| Net Income Attributable To Parent | (6.3) | 4.8 | 3.3 | (0.5) | 0.3 | 1.2 | 1.9 | (0.5) | (1.5) | (1.3) | (4.4) | (4.7) | (8.8) | (18.3) | (18.0) | (23.0) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (6.3) | 4.8 | 3.3 | (0.5) | 0.3 | 1.2 | 1.9 | (0.5) | (1.5) | (1.3) | (4.4) | (4.7) | (8.8) | (18.3) | (18.0) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.04) | - | 0.02 | - | 0.00 | - | 0.01 | 0.00 | (0.01) | - | (0.03) | (0.03) | (0.05) | - | (0.11) | (0.15) | (0.13) | - | 0.01 | 1.15 | - | - | (0.20) | - | - |
| EPS Diluted | (0.04) | - | 0.02 | - | 0.00 | - | 0.01 | 0.00 | (0.01) | - | (0.03) | (0.03) | (0.05) | - | (0.11) | (0.15) | (0.13) | - | |||||||
| Shares Basic | 167.1 | - | 166.2 | 167.5 | 168.7 | - | 168.4 | 169.1 | 168.8 | - | 166.6 | 164.2 | 161.8 | - | 158.3 | 155.7 | 154.1 | - | |||||||
| Shares Diluted | 167.1 | - | 171.5 | 167.5 | 175.5 | - | 173.8 | 169.1 | 168.8 | - | 166.6 | 164.2 | 161.8 | - | 158.3 | 155.7 | 154.1 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | (5.6) | 4.6 | 2.9 | (1.1) | (0.4) | 0.8 | 0.3 | (3.3) | (1.5) | - | - | - | 9.3 | - | - | - | 21.6 | - | - | - | (12.1) | - | - | - | - |
| EBIT | (7.1) | 3.8 | 2.2 | (1.8) | (1.1) | 0.6 | 0.1 | (3.5) | (1.7) | (20.7) | (5.2) | (6.4) | 9.0 | (145.3) | 19.9 | 21.1 | 21.2 | (79.0) | 25.2 | ||||||
| - |
| - |
| - |
| Selling & Marketing | 53.7 | 53.8 | 50.5 | 52.2 | 72.8 | 100.6 | 47.7 | 27.5 |
| General & Administrative | 29.4 | 21.8 | 22.6 | 21.3 | 36.3 | 34.8 | 10.2 | 5.4 |
| Depreciation & Amortization | 3.7 | 2.9 | 0.9 | 1.2 | 1.4 | 2.0 | 0.4 | 0.1 |
| Amortization of Intangibles | - | 0.6 | 0.4 | 0.7 | 0.9 | 1.8 | 0.3 | - |
| Other Operating Expenses | 7.2 | 7.2 | 6.5 | 6.2 | 6.6 | 9.4 | 4.3 | 4.7 |
| Total Operating Expenses | 241.3 | 225.7 | 192.1 | 173.3 | 143.5 | 160.7 | 71.8 | 49.6 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 1.7 | 8.4 | 1.2 | (19.0) | (79.4) | (62.7) | (22.3) | (29.1) |
| (62.7) |
| (22.4) |
| (29.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 1.2 | 7.8 | 1.1 | (19.2) | (79.7) | (62.7) | (22.4) | (29.1) |
| Net Income Attributable To Parent | 1.2 | 7.8 | 1.1 | (19.2) | (79.7) | (62.7) | (22.4) | (29.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1.2 | 7.8 | 1.1 | (19.2) | (79.7) | (62.7) | (22.4) | (29.1) |
| (1.67) |
| - |
| Shares Basic | 167.1 | 167.1 | 168.9 | 165.0 | 156.9 | 86.8 | 13.4 | - |
| Shares Diluted | 167.1 | 173.6 | 176.5 | 165.0 | 156.9 | 86.8 | 13.4 | - |
| (22.0) |
| (29.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| 26.4 |
| 26.4 |
| 22.3 |
| - |
| 12.7 |
| 8.4 |
| - |
| 11.7 |
| 6.8 |
| 13.7 |
| 2.6 |
| - |
| 1.7 |
| 1.3 |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 1.9 |
| 1.9 |
| 2.1 |
| - |
| 0.9 |
| 0.8 |
| - |
| 36.2 |
| 44.5 |
| 39.4 |
| 46.8 |
| 29.9 |
| - |
| 17.5 |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| - |
| (18.0) |
| (1.5) |
| (30.4) |
| (12.7) |
| - |
| 2.7 |
| (0.6) |
| - |
| (21.1) |
| 1.5 |
| (30.4) |
| (12.7) |
| (11.1) |
| (2.7) |
| (0.6) |
| (7.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.1) |
| 1.5 |
| (30.4) |
| (12.7) |
| (11.1) |
| (2.7) |
| (0.6) |
| (7.9) |
| (20.4) |
| (21.1) |
| 1.5 |
| (30.4) |
| (12.7) |
| (11.1) |
| (2.7) |
| (0.6) |
| (7.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.0) |
| (20.4) |
| (21.1) |
| 1.5 |
| (30.4) |
| (12.7) |
| (11.1) |
| (2.7) |
| (0.6) |
| (7.9) |
| 0.01 |
| 1.15 |
| - |
| - |
| (0.20) |
| - |
| - |
| 152.3 |
| 26.4 |
| - |
| - |
| 13.4 |
| - |
| - |
| 165.2 |
| 26.4 |
| - |
| - |
| 13.4 |
| - |
| - |
| (27.6) |
| (12.6) |
| - |
| 2.4 |
| (0.6) |
| - |