| (in millions of USD) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 169.7 | (3.8) | (7.7) | 2.5 | (24.5) | (12.5) | (19.7) | (19.8) | (17.9) | (19.3) | (20.1) | (17.1) | (16.3) | (21.9) | (17.6) | (14.2) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 160.7 | (33.5) | (69.9) | (72.8) | (69.5) | (76.2) | (63.7) | (153.7) | (57.1) | (84.4) | (384.2) | (62.7) | (38.8) | (14.1) | 29.6 | (10.1) |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | - | 0.4 | 1.4 | 1.4 | 1.4 | 1.8 | 2.0 | 2.0 | 2.2 | 2.0 | 1.1 | 0.6 | 0.5 | 0.6 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 0.0 | 0.2 | 1.0 | 0.5 | 0.8 | 0.2 | 0.6 | 1.1 | 7.3 | 4.0 | 2.3 | 1.1 | 0.7 | 0.0 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | 0.0 | 12.0 | 0.0 | 0.0 | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | 0.1 | 0.1 | (1.0) | 2.4 | 1.0 | (0.6) | (1.8) | (3.6) | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | (39.6) | (65.0) | (86.9) | (35.9) | (68.3) | (51.7) | (71.6) | (69.0) | (55.9) | (61.9) | (58.7) | (13.5) | (7.5) | 32.9 | |
| (15.8) |
| (21.3) |
| (19.2) |
| (19.4) |
| (16.4) |
| (17.0) |
| (18.8) |
| (14.1) |
| (13.9) |
| (24.7) |
| (82.5) |
| (23.3) |
| (23.3) |
| (18.2) |
| (24.5) |
| 3.1 |
| (17.4) |
| (35.9) |
| (11.6) |
| (18.3) |
| (18.6) |
| (218.7) |
| (19.6) |
| (130.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 1.4 | 1.4 | 1.2 | 0.8 | 3.6 | 1.6 | 2.2 | 3.2 | 2.0 | 1.7 | 2.5 | 3.0 | 2.1 | 1.7 | 1.7 | 2.1 | 1.7 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (1.2) | - | - | - | (1.2) | - | - | - | 0.4 | - | - | - | 1.3 | - | - | - | 0.4 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (1.0) | - | - | - | 4.5 | - | - | - | (2.0) | - | - | - | (6.4) | - | - | - | (2.1) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (8.1) | - | - | - | (13.4) | - | - | - | (19.3) | - | - | - | (27.3) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | 0.1 | 0.3 | 0.2 | 0.0 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.5 | 3.1 | 3.4 | 2.6 | 0.2 | 1.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 13.8 | - | - | - | 34.7 | - | - | - | 25.4 | - | - | - | 20.2 | - | - | - | 62.0 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 2.2 | - | - | - | 11.3 | - | - | - | 11.7 | - | - | - | 16.7 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 11.6 | - | - | - | 2.8 | - | - | - | 24.4 | - | - | - | 20.4 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | (0.0) | (0.0) | 0.1 | 0.0 | (0.2) | 0.1 | (0.4) | (0.6) | (0.2) | 1.3 | 0.8 | 0.4 | (1.1) | (0.8) | (0.1) |
| Net Change In Cash | 5.7 | - | - | - | 0.7 | - | - | - | 16.8 | - | - | - | 9.8 | - | - | - | (28.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | (13.4) | - | - | - | (19.4) | - | - | - | (27.4) | - | - | - | 20.5 | - | - | - | (18.0) | - | - | - | (15.5) | (13.4) | (23.7) | (17.8) | (16.6) | (17.3) | (13.4) | (18.0) | (20.2) | (10.5) | (16.2) | (8.2) | (21.0) | (17.4) | (14.9) | (17.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.9 |
| 1.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 4.7 | 7.0 | 9.0 | 9.3 | 7.2 | 6.4 | 6.2 | 6.8 | 6.2 | 15.1 | 39.2 | 22.1 | 3.3 | 0.9 | 1.0 | 0.6 |
| Deffered Income Tax | - | - | - | - | - | - | 0.0 | (12.7) | (4.3) | (24.3) | (105.1) | (16.2) | 0.0 | 0.0 | - | - |
| Asset Impairments | - | - | - | - | - | - | 0.0 | 22.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | 24.9 | 0.0 | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (1.4) | 0.6 | 0.4 | 0.5 | (0.4) | 0.1 | (0.2) | 1.0 | 0.1 | (0.7) | (0.6) | 1.9 | (0.9) | 0.2 | (2.4) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) |
| Change In Accounts Payable | - | (2.1) | (2.7) | (5.8) | 5.2 | 1.9 | 1.7 | (3.3) | (1.3) | 0.7 | 0.0 | (2.5) | 6.3 | 0.1 | (0.2) | (2.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (39.6) | (64.9) | (85.9) | (35.4) | (67.5) | (51.4) | (71.0) | (67.9) | (48.6) | (57.9) | (56.4) | (12.4) | (6.7) | 32.9 | (7.8) |
| 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 140.1 | 141.5 | 80.5 | 130.4 | 82.2 | 85.6 | 58.8 | 121.6 | - | - | - | 42.0 | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 15.6 | 22.9 | 50.8 | (74.9) | (12.7) | (14.9) | 28.3 | (4.1) | 27.8 | (99.1) | 7.7 | (43.0) | (0.7) | (0.0) | (0.1) |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | 134.7 | 86.3 | 18.6 | 0.0 | 0.0 | 0.0 | 142.2 | 56.5 | 32.0 | 3.8 | 4.6 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 5.7 | 52.0 | 30.6 | 31.8 | 137.2 | 86.7 | 37.5 | 55.6 | 49.3 | 12.6 | 143.9 | 60.7 | 32.7 | 4.5 | 4.6 |
| 0.6 |
| (0.1) |
| Net Change In Cash | - | (18.3) | 10.0 | (4.5) | (78.5) | 57.0 | 20.5 | (5.1) | (17.4) | 30.9 | (143.4) | 94.6 | 3.5 | 21.7 | 38.0 | (3.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (7.9) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.6 |
| 1.7 |
| 1.6 |
| 1.4 |
| 1.7 |
| 1.6 |
| 1.4 |
| (0.0) |
| 1.5 |
| 3.8 |
| 1.5 |
| 0.8 |
| 1.8 |
| 2.7 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| (64.9) |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 43.8 |
| - |
| - |
| - |
| 14.8 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 24.9 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| (1.0) |
| 1.0 |
| 0.6 |
| (0.8) |
| 0.9 |
| (0.8) |
| 0.6 |
| 0.3 |
| (0.6) |
| (0.2) |
| (6.7) |
| 7.6 |
| (0.1) |
| (0.1) |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (3.6) |
| (1.9) |
| 0.5 |
| 0.9 |
| (2.9) |
| 0.9 |
| 1.1 |
| 0.9 |
| (4.2) |
| 4.2 |
| (1.8) |
| 2.2 |
| (3.9) |
| 2.0 |
| (0.9) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.6 |
| - |
| - |
| - |
| (17.9) |
| - |
| - |
| - |
| (15.5) |
| (13.4) |
| (23.5) |
| (17.6) |
| (16.6) |
| (17.1) |
| (13.2) |
| (17.6) |
| (20.0) |
| (10.3) |
| (15.7) |
| (5.1) |
| (17.5) |
| (14.8) |
| (14.7) |
| (16.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (60.1) |
| - |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| (2.4) |
| (58.8) |
| 16.2 |
| 10.0 |
| 61.0 |
| 32.2 |
| 24.4 |
| 15.0 |
| (75.7) |
| 0.7 |
| 5.3 |
| (1.4) |
| 23.2 |
| 0.7 |
| (0.9) |
| (85.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.4 |
| - |
| - |
| - |
| 12.3 |
| 13.9 |
| 0.0 |
| 2.5 |
| 2.2 |
| (66.3) |
| 0.0 |
| 0.0 |
| 66.3 |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| 26.9 |
| - |
| - |
| - |
| 12.5 |
| 13.9 |
| 18.5 |
| 2.5 |
| 2.5 |
| 0.1 |
| 0.4 |
| 0.7 |
| 54.4 |
| 48.9 |
| 0.1 |
| 0.0 |
| 0.4 |
| 12.0 |
| 0.1 |
| 0.4 |
| - |
| - |
| 27.2 |
| - |
| - |
| - |
| (5.4) |
| (58.3) |
| 11.2 |
| (5.1) |
| 47.0 |
| 15.0 |
| 11.7 |
| (2.3) |
| (41.8) |
| 39.1 |
| (9.0) |
| (5.6) |
| 6.4 |
| (3.2) |
| (16.3) |
| (101.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |