| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 204.9 | 192.6 | 161.7 | 141.1 | 120.9 | 108.2 | 83.9 | 73.5 | 63.5 | 44.0 | 165.8 | 16.1 | 7.8 | 0.1 | 0.1 | 0.6 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 700.3 | 616.3 | 329.0 | 233.7 | 2.8 | 6.7 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - |
| Cost of Revenue | 118.7 | 100.7 | 38.5 | 14.1 | 0.3 | 0.8 | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 581.7 | 515.6 | 290.5 | 219.5 | 2.5 | 5.9 | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | 162.2 | 160.2 | 94.3 | 76.2 | 125.4 | 222.6 | 165.9 | 154.2 | 159.4 | 102.5 | 69.2 | 47.7 | 40.1 | 13.7 | 21.0 | |
| Operating Income | ||||||||||||||||
| Operating Income | 149.5 | 123.3 | 41.9 | 20.6 | (218.3) | (344.8) | (273.6) | (169.1) | (174.4) | (118.7) | (79.0) | (63.2) | (55.7) | (23.0) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | 0.9 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | (339.6) | (339.8) | 2.2 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | |
| Per Share | ||||||||||||||||
| EPS Basic | 3.20 | 3.10 | 0.16 | 0.09 | (1.65) | (2.63) | (2.42) | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | 123.4 | 42.0 | 20.8 | (218.0) | (344.5) | (273.4) | (169.0) | (174.3) | (118.6) | (78.9) | (63.2) | (55.7) | (23.0) | (26.9) | (0.9) |
| 2.0 |
| 2.3 |
| 2.0 |
| 1.5 |
| 0.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| Cost of Revenue | 33.5 | 38.1 | 28.1 | 18.9 | 15.5 | 15.4 | 9.3 | 8.3 | 5.4 | 7.9 | 3.5 | 1.9 | 0.9 | - | 0.0 | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 171.4 | 154.4 | 133.6 | 122.2 | 105.3 | 92.8 | 74.5 | 65.2 | 58.0 | 36.1 | 162.3 | 14.2 | 6.9 | - | 0.1 | - | - | - | - | - | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | 48.4 | 41.2 | 40.9 | 31.8 | 46.4 | 23.9 | 20.1 | 17.6 | 32.7 | 17.4 | 14.8 | 28.1 | 15.9 | 29.6 | 20.8 | 26.9 | 48.0 | 62.6 | 52.0 | 44.9 | 63.1 | 43.0 | 50.5 | 36.4 | 36.0 | 30.9 | 58.0 | 32.9 | 32.4 | 52.3 | 33.4 | 38.7 | 35.0 | 26.0 | 27.1 | 26.7 | 22.7 | 22.3 | 21.8 | 13.5 |
| Selling General & Administrative | 88.2 | 62.7 | 63.4 | 55.6 | 50.3 | 39.0 | 42.0 | 38.8 | 34.6 | 31.2 | 32.8 | 30.7 | 28.1 | 48.0 | 14.3 | 12.6 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 170.1 | 142.1 | 132.3 | 106.3 | 112.2 | 78.2 | 71.4 | 64.7 | 72.7 | 56.5 | 51.0 | 60.7 | 44.8 | 52.1 | 35.1 | 39.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 34.8 | 50.5 | 29.4 | 34.8 | 8.6 | 29.9 | 12.4 | 8.8 | (9.3) | (12.5) | 114.8 | (44.7) | (37.0) | (77.5) | (35.0) | (38.9) | (66.9) | (92.9) | (85.1) | (77.5) | (89.2) | (86.8) | (85.7) | (50.8) | (50.2) | (38.0) | (60.9) | (35.5) | (34.7) | (142.8) | (34.3) | 44.3 | (41.6) | (31.0) | (31.6) | (28.4) | (27.7) | (24.0) | (24.9) | (16.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 7.7 | 6.5 | 6.7 | 6.7 | 6.8 | 6.9 | 10.8 | 4.0 | 2.3 | 2.4 | 3.7 | 3.6 | 2.8 | 2.9 | 1.6 | 3.0 | 2.7 | 1.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (14.4) | (5.4) | (3.5) | (3.9) | (3.2) | (4.5) | (8.2) | (2.3) | (1.4) | (1.5) | (0.9) | (2.9) | (2.2) | (0.9) | (0.9) | (1.6) | (2.1) | |||||||||||||||||||||||
| Pre-Tax Income | 20.4 | 45.1 | 25.9 | 30.9 | 5.5 | 25.5 | 4.3 | 6.6 | (10.7) | (14.0) | 113.9 | (47.6) | (39.2) | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.6 | 22.1 | (365.0) | 2.7 | 0.4 | 2.1 | 0.4 | (0.3) | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 19.8 | 23.0 | 390.9 | 28.2 | 5.1 | 23.3 | 3.9 | 6.9 | (10.7) | (14.4) | 113.9 | (47.6) | (39.2) | (53.0) | (35.8) | (40.5) | (69.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 19.8 | 23.0 | 390.9 | 28.2 | 5.1 | 23.3 | 3.9 | 6.9 | (10.7) | (14.4) | 113.9 | (47.6) | (39.2) | (53.0) | (35.8) | (40.5) | (69.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 19.8 | 23.0 | 390.9 | 28.2 | 5.1 | 23.3 | 3.9 | 6.9 | (10.7) | (14.4) | 113.9 | (47.6) | (39.2) | (78.5) | (35.8) | (40.5) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 19.8 | 23.0 | 390.9 | 28.2 | 5.1 | 23.3 | 3.9 | 6.9 | (10.7) | (14.4) | 113.9 | (47.6) | (39.2) | (78.5) | (35.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.14 | - | 2.69 | 0.19 | 0.03 | - | 0.03 | 0.05 | (0.07) | - | 0.80 | (0.34) | (0.28) | - | (0.26) | (0.30) | (0.51) | - | (0.65) | (0.59) | (0.69) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.12 | - | 2.43 | 0.17 | 0.03 | - | 0.02 | 0.04 | (0.07) | - | 0.73 | (0.34) | (0.28) | - | (0.26) | (0.30) | (0.51) | - | ||||||||||||||||||||||
| Shares Basic | 144.4 | - | 145.4 | 146.7 | 146.7 | - | 145.1 | 144.7 | 146.2 | - | 142.9 | 141.5 | 140.3 | - | 135.3 | 134.8 | 134.4 | - | ||||||||||||||||||||||
| Shares Diluted | 160.1 | - | 161.0 | 162.6 | 162.8 | - | 160.7 | 159.4 | 146.2 | - | 155.9 | 141.5 | 140.3 | - | 135.3 | 134.8 | 134.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 34.8 | - | - | - | 8.6 | - | - | - | (9.2) | - | - | - | (36.9) | - | - | - | (66.8) | - | - | - | (89.1) | - | - | - | (50.2) | - | - | - | (34.7) | - | - | - | (41.6) | - | - | - | (27.6) | - | - | - |
| EBIT | 34.8 | 50.5 | 29.4 | 34.8 | 8.6 | 29.9 | 12.4 | 8.8 | (9.3) | (12.5) | 114.8 | (44.7) | (37.0) | (77.5) | (35.0) | (38.9) | (66.9) | (92.9) | (85.1) | |||||||||||||||||||||
| 0.3 |
| Selling General & Administrative | 269.9 | 232.0 | 154.3 | 122.7 | 95.5 | 128.1 | 107.9 | 15.0 | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | 107.9 | 15.0 | 15.2 | 16.3 | 9.9 | 15.6 | 15.8 | 6.7 | 4.8 | 0.6 |
| Depreciation & Amortization | - | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 550.9 | 493.0 | 287.1 | 213.0 | 195.6 | 351.5 | 273.7 | 169.2 | 174.6 | 118.9 | 79.1 | 63.3 | 55.9 | 23.1 | 26.9 | 0.9 |
| (26.9) |
| (0.9) |
| Interest Expense | 27.6 | 26.7 | 24.0 | 12.6 | 10.2 | 5.6 | 6.3 | 5.3 | 0.9 | 0.8 | - | 1.0 | 0.9 | 1.0 | 0.9 | 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (27.2) | (15.9) | (16.3) | (7.6) | (5.5) | (3.3) | (5.8) | (3.8) | 0.9 | 0.2 | 0.7 | 0.2 | (0.1) | 2.5 | 1.0 | (0.0) |
| Pre-Tax Income | 122.3 | 107.4 | 25.6 | 13.1 | (223.8) | (348.1) | (0.3) | (0.2) | (0.2) | (0.1) | (78.3) | (62.9) | (55.8) | (20.5) | (25.9) | (0.9) |
| 0.0 |
| Net Income From Continuing Ops | 461.9 | 447.2 | 23.4 | 12.7 | (198.3) | (348.1) | (279.4) | (172.9) | (173.5) | (118.5) | (78.3) | (62.9) | (55.8) | (20.5) | (26.2) | (0.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 461.9 | 447.2 | 23.4 | 12.7 | (198.3) | (348.1) | (279.4) | (172.9) | (173.5) | (118.5) | (78.3) | (62.9) | (55.8) | (20.5) | (26.2) | (0.9) |
| Net Income Attributable To Parent | 461.9 | 447.2 | 23.4 | 12.7 | (223.8) | (348.1) | (279.4) | (172.9) | (173.5) | (118.5) | (78.3) | (62.9) | (55.8) | (20.5) | (18.1) | (0.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (8.1) | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 461.9 | 447.2 | 23.4 | 12.7 | (223.8) | (348.1) | (279.4) | (172.9) | (173.5) | (118.5) | (78.3) | (62.9) | (55.8) | (20.5) | (18.1) | (0.9) |
| EPS Diluted | 2.89 | 2.77 | 0.15 | 0.09 | (1.65) | (2.63) | (2.42) | - | - | - | - | - | - | - | - | - |
| Shares Basic | 144.4 | 144.3 | 145.3 | 142.0 | 135.4 | 132.2 | 115.3 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 160.1 | 161.4 | 160.3 | 148.5 | 135.4 | 132.2 | 115.3 | - | - | - | - | - | - | - | - | - |
| EBIT | 149.5 | 123.3 | 41.9 | 20.6 | (218.3) | (344.8) | (273.6) | (169.1) | (174.4) | (118.7) | (79.0) | (63.2) | (55.7) | (23.0) | (26.9) | (0.9) |
| 20.6 |
| 32.4 |
| 34.9 |
| 34.0 |
| 26.8 |
| 43.9 |
| 35.3 |
| 14.4 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.9 |
| 35.3 |
| 14.4 |
| 14.3 |
| 7.1 |
| 2.9 |
| 2.7 |
| 2.3 |
| 1.9 |
| 1.0 |
| 5.7 |
| 6.6 |
| 5.1 |
| 4.5 |
| 1.8 |
| 5.0 |
| 1.8 |
| 3.2 |
| 2.5 |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.9 |
| 95.3 |
| 87.2 |
| 79.0 |
| 90.0 |
| 86.8 |
| 85.8 |
| 50.9 |
| 50.3 |
| 38.0 |
| 60.9 |
| 35.6 |
| 34.7 |
| 54.2 |
| 34.4 |
| 44.4 |
| 41.6 |
| 31.1 |
| 31.6 |
| 28.5 |
| 27.7 |
| 24.1 |
| 25.0 |
| 16.1 |
| 1.0 |
| 1.6 |
| 1.9 |
| 1.3 |
| 1.6 |
| 2.2 |
| 1.2 |
| 1.9 |
| 1.5 |
| 1.1 |
| 0.8 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.5) |
| (1.0) |
| (1.4) |
| (1.4) |
| (1.4) |
| (2.0) |
| (0.9) |
| (1.6) |
| (1.1) |
| (0.7) |
| (0.5) |
| 1.0 |
| (0.4) |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.0 |
| 0.1 |
| (0.1) |
| 0.4 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (93.3) |
| (85.6) |
| (78.5) |
| (90.6) |
| (88.2) |
| (87.2) |
| (52.9) |
| (51.1) |
| (39.6) |
| (61.9) |
| (36.2) |
| (35.2) |
| (53.9) |
| (34.0) |
| (44.1) |
| (41.5) |
| (30.9) |
| (31.5) |
| (28.4) |
| (27.7) |
| (23.7) |
| (24.8) |
| (15.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (93.3) |
| (85.6) |
| (78.5) |
| (90.6) |
| (88.2) |
| (87.2) |
| (52.9) |
| (51.1) |
| (39.6) |
| (61.9) |
| (36.2) |
| (35.2) |
| (53.9) |
| (34.0) |
| (44.1) |
| (41.5) |
| (30.9) |
| (31.5) |
| (28.4) |
| (27.7) |
| (23.7) |
| (24.8) |
| (15.9) |
| (69.0) |
| (93.3) |
| (85.6) |
| (78.5) |
| (90.6) |
| (88.2) |
| (87.2) |
| (52.9) |
| (51.1) |
| (39.6) |
| (61.9) |
| (36.2) |
| (35.2) |
| (53.9) |
| (34.0) |
| (44.1) |
| (41.5) |
| (30.9) |
| (31.5) |
| (28.4) |
| (27.7) |
| (23.7) |
| (24.8) |
| (15.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.5) |
| (69.0) |
| (93.3) |
| (85.6) |
| (78.5) |
| (90.6) |
| (88.2) |
| (87.2) |
| (52.9) |
| (51.1) |
| (39.6) |
| (61.9) |
| (36.2) |
| (35.2) |
| (53.9) |
| (34.0) |
| (44.1) |
| (41.5) |
| (30.9) |
| (31.5) |
| (28.4) |
| (27.7) |
| (23.7) |
| (24.8) |
| (15.9) |
| (0.65) |
| (0.59) |
| (0.69) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.4 |
| 132.1 |
| 131.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.4 |
| 132.1 |
| 131.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (77.5) |
| (89.2) |
| (86.8) |
| (85.7) |
| (50.8) |
| (50.2) |
| (38.0) |
| (60.9) |
| (35.5) |
| (34.7) |
| (142.8) |
| (34.3) |
| 44.3 |
| (41.6) |
| (31.0) |
| (31.6) |
| (28.4) |
| (27.7) |
| (24.0) |
| (24.9) |
| (16.0) |