| (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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 114.2 | 116.5 | 111.6 | 105.9 | 114.0 | 122.4 | 132.9 | 119.6 | 118.8 | 137.2 | 130.4 | 126.9 | 126.8 | 135.5 | 121.6 | 126.2 | 118.9 | 117.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | 27.1 | 35.8 | 29.9 | 29.8 | 39.5 | 42.2 | 53.6 | 45.1 | 50.4 | 55.8 | 56.4 | 55.7 | 54.9 | 57.7 | 57.1 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 2.2 | (14.8) | (1.4) | (11.1) | (16.4) | (14.3) | (18.6) | (21.9) | (32.3) | (29.8) | (31.1) | (35.2) | (33.6) | (299.1) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 10.1 | 2.8 | 4.8 | 4.6 | 3.5 | (4.0) | 2.9 | 9.3 | 4.3 | (4.4) | 9.7 | 5.1 | (0.3) | 1.1 | 2.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.17) | - | (0.13) | (0.32) | (0.41) | - | (0.37) | (0.67) | (0.29) | - | (0.96) | (0.90) | (0.76) | - | (9.54) | (0.72) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 6.4 | (11.2) | 2.1 | (7.7) | (13.5) | (11.4) | (15.6) | (18.6) | (28.7) | (25.7) | (26.8) | (31.0) | (29.5) | (294.3) | (394.2) | (17.1) | ||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 448.3 | 448.1 | 493.7 | 521.3 | 502.3 | 486.5 | 376.1 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | 122.6 | 135.1 | 191.4 | 222.8 | 216.4 | 194.9 | 163.4 |
| Selling General & Administrative | 175.0 | 181.9 | 218.1 | 233.4 | 217.4 | ||
| Operating Income | |||||||
| Operating Income | (25.1) | (43.7) | (87.1) | (129.6) | (749.4) | (161.8) | (152.6) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 2.9 | 3.0 | 3.0 | 3.0 | 1.5 | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 22.4 | 15.7 | 12.4 | 10.0 | 13.6 | 18.8 | (9.7) |
| Net Income From Continuing Ops | (45.8) | (56.3) | (0.9) | (139.7) | (761.2) | (179.1) | |
| Per Share | |||||||
| EPS Basic | (0.97) | (1.23) | (0.31) | (3.18) | (18.02) | (4.18) | (3.29) |
| EPS Diluted | (0.97) | (1.23) | (0.31) | (3.18) | (18.02) | (4.18) | (3.29) |
| Supplementary Data | |||||||
| EBITDA | (10.4) | (30.3) | (74.4) | (113.0) | (728.9) | (139.2) | (135.9) |
| EBIT | (25.1) | (43.7) | (87.1) | (129.6) | (749.4) | (161.8) | (152.6) |
| - |
| 51.4 |
| 50.2 |
| 50.0 |
| Selling General & Administrative | 41.8 | 49.5 | 42.5 | 41.1 | 48.7 | 52.2 | 56.5 | 53.1 | 56.4 | 59.5 | 59.6 | 56.5 | 57.8 | 60.5 | 56.7 | 50.3 | 49.9 | 46.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 4.3 | 3.6 | 3.5 | 3.4 | 2.9 | 2.9 | 2.9 | 3.3 | 3.6 | 4.1 | 4.2 | 4.2 | 4.1 | 4.8 | 5.0 | 5.1 | 5.6 | 6.5 |
| Amortization of Intangibles | 8.0 | 8.0 | 8.0 | 9.1 | 9.7 | 10.4 | 10.9 | 11.0 | 11.0 | 13.4 | 14.7 | 14.8 | 14.8 | 16.0 | 16.6 | 14.8 | 14.8 | 27.8 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 112.1 | 131.3 | 113.0 | 117.1 | 130.5 | 136.6 | 151.4 | 141.5 | 151.2 | 167.0 | 161.4 | 162.1 | 160.4 | 434.6 | 520.8 | 148.5 | 147.8 | 162.7 |
| (399.1) |
| (22.3) |
| (28.9) |
| (45.0) |
| - |
| - |
| Interest Expense | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.7 | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | 0.1 | (1.3) | 0.9 | 0.4 | 2.1 | (0.5) | (0.3) | 0.5 | 0.1 |
| Pre-Tax Income | 2.3 | (14.3) | (1.3) | (10.1) | (14.9) | 59.0 | (16.9) | (21.4) | (9.1) | (29.8) | (32.4) | (34.3) | (33.2) | (297.0) | (399.7) | (22.6) | (28.4) | (44.8) |
| 8.4 |
| 2.1 |
| 2.8 |
| Net Income From Continuing Ops | (7.8) | (17.1) | (6.1) | (14.8) | (18.4) | 63.0 | (19.8) | (30.6) | (13.4) | (25.3) | (42.1) | (39.4) | (32.9) | (298.0) | (401.7) | (31.0) | (30.5) | (47.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (7.8) | (17.1) | (6.1) | (14.8) | (18.4) | 63.0 | (19.8) | (30.6) | (13.4) | (25.3) | (42.1) | (39.4) | (32.9) | (298.0) | (401.7) | (31.0) | (30.5) | (47.7) |
| Net Income Attributable To Parent | (7.8) | (17.1) | (6.1) | (14.8) | (18.4) | 46.2 | (16.8) | (30.3) | (13.1) | (24.8) | (41.4) | (38.4) | (32.0) | (297.0) | (400.8) | (30.1) | (29.5) | (46.3) |
| Less: Minority Interest | - | - | 0.0 | 0.0 | - | 16.7 | (3.0) | (0.3) | (0.3) | (0.5) | (0.6) | (1.0) | (0.9) | (1.0) | (0.9) | (0.8) | (1.0) | (1.3) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.8) | (17.1) | (6.1) | (14.8) | (18.4) | 46.2 | (16.8) | (30.3) | (13.1) | (24.8) | (41.4) | (38.4) | (32.0) | (297.0) | (400.8) | (30.1) | (29.5) | (46.3) |
| (0.70) |
| (1.10) |
| EPS Diluted | (0.17) | - | (0.13) | (0.32) | (0.41) | - | (0.37) | (0.67) | (0.29) | - | (0.96) | (0.90) | (0.76) | - | (9.54) | (0.72) | (0.70) | (1.10) |
| Shares Basic | 47.4 | - | 46.3 | 45.8 | 44.8 | - | 45.7 | 45.3 | 44.5 | - | 43.3 | 42.8 | 42.2 | - | 42.0 | 42.0 | 42.0 | 42.0 |
| Shares Diluted | 47.4 | - | 46.3 | 45.8 | 44.8 | - | 45.7 | 45.3 | 44.5 | - | 43.3 | 42.8 | 42.2 | - | 42.0 | 42.0 | 42.0 | 42.0 |
| (23.4) |
| (38.5) |
| EBIT | 2.2 | (14.8) | (1.4) | (11.1) | (16.4) | (14.3) | (18.6) | (21.9) | (32.3) | (29.8) | (31.1) | (35.2) | (33.6) | (299.1) | (399.1) | (22.3) | (28.9) | (45.0) |
| 199.9 |
| 172.6 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 14.8 | 13.4 | 12.6 | 16.6 | 20.5 | 22.6 | 16.7 |
| Amortization of Intangibles | 33.2 | 34.8 | 43.4 | 57.8 | 62.2 | 105.3 | 98.2 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 473.4 | 491.8 | 580.8 | 651.0 | 1,251.7 | 648.3 | 528.7 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | (0.0) | 1.8 | 1.6 | 1.5 |
| Pre-Tax Income | (23.4) | (40.6) | 11.6 | (129.6) | (747.6) | (160.2) | (151.0) |
| (141.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (45.8) | (56.3) | (0.9) | (139.7) | (761.2) | (179.1) | (141.3) |
| Net Income Attributable To Parent | (45.8) | (56.3) | (14.0) | (136.6) | (757.5) | (175.6) | (138.3) |
| Less: Minority Interest | - | 0.0 | 13.1 | (3.1) | (3.7) | (3.5) | (3.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (45.8) | (56.3) | (14.0) | (136.6) | (757.5) | (175.6) | (138.3) |
| Shares Basic | 47.4 | 45.9 | 45.1 | 43.0 | 42.0 | 42.0 | 42.0 |
| Shares Diluted | 47.4 | 45.9 | 45.1 | 43.0 | 42.0 | 42.0 | 42.0 |