| (in millions of USD, except per-share data) | Q2 FY 23 | Q2 FY 22 | Q2 FY 21 | Q2 FY 20 | Q2 FY 19 | Q2 FY 18 | Q2 FY 17 | Q2 FY 16 | Q2 FY 15 | Q2 FY 14 | Q2 FY 13 | Q2 FY 12 | Q2 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 357.2 | 426.2 | 362.1 | 310.1 | 306.1 | 335.1 | 345.1 | 305.0 | 235.6 | 234.1 | 125.2 | 168.6 | 139.7 |
| Cost of Revenue | 270.7 | 313.7 | 288.4 | 252.4 | 252.7 | 256.6 | 254.0 | 232.3 | 183.1 | 227.3 | 113.0 | 140.3 | 119.3 |
| Gross Profit | 86.5 | 112.4 | 73.8 | 57.7 | 53.4 | 78.5 | 91.1 | 72.7 | 52.5 | 6.7 | 12.2 | 28.3 | 20.4 |
| Operating Expenses | |||||||||||||
| Research & Development | 19.5 | 20.5 | 21.1 | 19.4 | 18.8 | 18.2 | 16.4 | 16.0 | 15.1 | 14.2 | 7.4 | 7.6 | 5.5 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 50.5 | 70.7 | 34.0 | 22.1 | 17.8 | 44.2 | 57.4 | 40.2 | 21.5 | (28.2) | (8.0) | 5.3 | 2.5 |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 5.7 | 4.3 | 2.2 | 2.5 | (1.0) | 2.8 | 2.7 | 3.8 | 2.5 | (11.6) | (1.4) | 4.9 | 9.4 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.46 | 0.53 | 0.29 | 0.18 | 0.20 | 0.38 | 0.52 | 0.45 | 0.10 | (0.31) | (0.59) | (0.43) | 0.09 |
| EPS Diluted | 0.46 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | 50.5 | 70.7 | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,455.6 | 1,566.1 | 1,436.1 | 1,422.7 | 1,677.6 | 1,508.2 | 1,265.7 | 1,234.0 | 1,304.0 | 1,387.3 | 1,249.6 | 960.6 | 828.0 | 505.0 | 638.8 | 611.0 | 509.3 | 298.8 |
| Cost of Revenue | 1,125.2 | 1,202.3 | 1,096.7 | 1,069.2 | 1,211.3 | 1,179.0 | 1,032.4 | 1,004.3 | 1,011.1 | 1,033.0 | 946.5 | 755.2 | 764.2 | 476.9 | 560.0 | 526.2 | 402.1 | 325.3 |
| Gross Profit | 330.4 | 363.9 | 339.4 | 353.5 | 466.3 | 329.1 | 233.3 | 229.7 | 292.9 | 354.3 | 303.1 | 205.4 | 63.8 | 28.1 | 78.8 | 84.8 | 107.2 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 80.4 | 86.5 | 79.4 | 79.8 | 83.9 | 85.4 | 78.3 | 75.6 | 73.1 | 67.7 | 63.1 | 61.7 | 51.8 | 33.1 | 31.1 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 177.3 | 194.2 | 191.3 | 547.3 | 311.7 | 166.5 | 91.0 | 86.7 | 154.9 | 219.8 | 175.2 | 81.9 | (103.6) | (55.3) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 14.8 | 21.6 | 10.2 | 65.3 | 25.5 | 1.0 | 5.4 | 2.9 | 5.9 | (99.9) | 1.4 | (12.3) | (24.7) | (9.4) | 7.3 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.45 | 1.97 | 1.87 | 4.70 | 2.42 | 1.39 | 0.77 | 0.85 | 1.35 | 3.08 | 2.33 | (0.40) | 0.08 | (2.72) | (3.17) | (0.90) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | 497.3 | 457.6 | 805.3 | 604.3 | 437.2 | 331.6 | 301.2 | 369.3 | 428.3 | 372.8 | 249.9 | 100.3 | 96.4 | 171.1 | 172.9 | ||
| 17.4 |
| 21.3 |
| 18.7 |
| 16.2 |
| 16.8 |
| 16.1 |
| 17.2 |
| 16.5 |
| 15.8 |
| 16.5 |
| 10.9 |
| 9.7 |
| 10.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 36.0 | 41.8 | 39.8 | 35.6 | 35.7 | 34.3 | 33.7 | 32.6 | 31.0 | 35.0 | 20.2 | 23.1 | 17.9 |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 3.0 |
| 3.6 |
| 8.8 |
| 8.3 |
| 6.9 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | (0.5) | 1.8 | 0.9 | (5.5) | (3.1) | (7.5) | (7.3) | (12.3) | (8.2) | (1.8) | (10.5) |
| Pre-Tax Income | 54.5 | 62.5 | 33.5 | 24.0 | 18.7 | 38.8 | 54.4 | 44.2 | 10.6 | (34.0) | (24.3) | (4.5) | 11.1 |
| 48.7 |
| 58.2 |
| 31.3 |
| 21.5 |
| 19.7 |
| 36.0 |
| 51.7 |
| 40.3 |
| 8.2 |
| (22.4) |
| (22.9) |
| (9.4) |
| 1.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 48.7 | 58.2 | 31.3 | 21.5 | 19.7 | 36.0 | 51.7 | 40.3 | 8.2 | (22.4) | (22.9) | (9.4) | 1.7 |
| Net Income Attributable To Parent | 51.2 | 58.1 | 30.9 | 19.1 | 20.9 | 37.7 | 50.0 | 38.5 | 7.8 | (15.7) | (22.9) | (9.4) | 1.7 |
| Less: Minority Interest | (2.5) | 0.1 | 0.5 | 2.4 | (1.2) | (1.7) | 1.7 | 1.9 | 0.4 | (6.7) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 51.2 | 58.1 | 30.9 | 19.1 | 20.9 | 37.7 | 50.0 | 38.5 | 7.8 | (15.7) | (22.9) | (9.4) | 1.2 |
| 0.53 |
| 0.28 |
| 0.18 |
| 0.20 |
| 0.37 |
| 0.49 |
| 0.40 |
| 0.09 |
| - |
| - |
| (0.44) |
| 0.03 |
| Shares Basic | 110.1 | 109.1 | 108.0 | 107.0 | 106.3 | 98.9 | 96.4 | 86.3 | 76.7 | 50.1 | 39.1 | 22.0 | 19.7 |
| Shares Diluted | 111.2 | 110.6 | 109.6 | 108.3 | 107.2 | 101.1 | 105.6 | 100.2 | 87.6 | - | - | - | 47.7 |
| 34.0 |
| 22.1 |
| 17.8 |
| 44.2 |
| 57.4 |
| 40.2 |
| 21.5 |
| (28.2) |
| (8.0) |
| 5.3 |
| 2.5 |
| (26.5) |
| 24.9 |
| 23.9 |
| 23.4 |
| Selling General & Administrative | 73.5 | 83.2 | 75.0 | 72.5 | 80.3 | 77.2 | 64.0 | 67.4 | 65.0 | 66.8 | 65.4 | 62.8 | 58.8 | 42.9 | 44.4 | 48.2 | 40.0 | 31.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 303.1 | 266.3 | 258.0 | 292.6 | 270.7 | 240.5 | 214.5 | 214.4 | 208.4 | 197.6 | 168.0 | 203.9 | 151.7 | 173.6 | 162.7 | 143.0 | 143.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 153.1 | 169.7 | 148.1 | (193.7) | 154.6 | 162.6 | 142.3 | 143.0 | 138.0 | 134.5 | 127.9 | 123.5 | 167.4 | 83.4 | 81.3 | 74.6 | 63.9 | 55.3 |
| (2.5) |
| 10.2 |
| 43.3 |
| (81.8) |
| - |
| - |
| Interest Expense | - | 3.7 | 4.0 | 4.4 | 5.7 | 7.3 | 6.8 | 6.8 | 10.6 | 12.6 | 13.1 | 13.2 | 33.4 | 33.0 | 31.8 | 27.8 | 26.4 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | (10.5) | (24.7) | 7.0 | (6.9) | 1.5 | (5.2) | 0.0 | (13.2) | (15.4) | (24.3) | (109.9) | (55.4) | (27.8) | (27.6) | (12.5) | (46.5) | (45.7) |
| Pre-Tax Income | 174.4 | 240.4 | 217.4 | 584.8 | 292.0 | 155.1 | 88.7 | 91.0 | 139.3 | 201.8 | 210.6 | (41.4) | (26.1) | (117.0) | (62.9) | 2.8 | (29.5) | (125.5) |
| 21.4 |
| 12.8 |
| (5.0) |
| Net Income From Continuing Ops | 159.7 | 218.8 | 207.2 | 519.5 | 266.5 | 154.1 | 83.3 | 88.1 | 133.4 | 301.7 | 209.2 | (29.1) | (1.4) | (107.7) | (70.3) | (18.5) | (42.4) | (120.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 159.7 | 218.8 | 207.2 | 519.5 | 266.5 | 154.1 | 83.3 | 88.1 | 133.4 | 301.7 | 209.2 | (29.1) | (1.4) | (107.7) | (70.3) | (18.5) | (42.4) | (120.5) |
| Net Income Attributable To Parent | 159.2 | 220.5 | 207.9 | 518.5 | 264.6 | 150.0 | 82.3 | 90.0 | 135.6 | 298.0 | 203.9 | (29.6) | 4.3 | (107.7) | (70.3) | (18.5) | (42.4) | (120.5) |
| Less: Minority Interest | 0.5 | (1.7) | (0.6) | 1.0 | 1.9 | 4.1 | 1.0 | (2.0) | (2.2) | 3.6 | 5.2 | 0.5 | (5.6) | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 159.2 | 220.5 | 207.9 | 518.5 | 264.6 | 150.0 | 82.3 | 90.0 | 135.6 | 298.0 | 203.9 | (29.6) | 4.3 | (107.7) | (70.3) | (18.5) | (42.4) | (120.5) |
| (2.70) |
| (0.71) |
| EPS Diluted | 1.43 | 1.94 | 1.85 | 4.66 | 2.39 | 1.37 | 0.76 | 0.84 | 1.32 | 2.90 | 2.09 | - | 0.07 | - | - | - | - | - |
| Shares Basic | 110.1 | 112.0 | 111.2 | 110.3 | 109.3 | 108.3 | 107.3 | 106.3 | 100.4 | 96.6 | 87.5 | 74.4 | 51.8 | 39.6 | 22.2 | 0.0 | 15.7 | 170.5 |
| Shares Diluted | 111.2 | 113.6 | 112.3 | 111.2 | 110.8 | 109.8 | 108.5 | 107.4 | 102.5 | 105.9 | 101.3 | - | 63.2 | - | - | - | - | - |
| 186.3 |
| 61.6 |
| EBIT | 177.3 | 194.2 | 191.3 | 547.3 | 311.7 | 166.5 | 91.0 | 86.7 | 154.9 | 219.8 | 175.2 | 81.9 | (103.6) | (55.3) | (2.5) | 10.2 | 43.3 | (81.8) |