| (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 | (19.8) | (19.8) | (14.6) | (15.4) | (15.1) | (96.6) | (7.6) | (11.0) | (16.9) | (1.5) | (29.3) | (29.6) | (28.2) | (27.6) | (20.0) | (20.5) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | (69.7) | (64.9) | (132.1) | (88.5) | (86.9) | (90.9) | (51.0) | (161.4) | (132.7) | (68.5) | (48.1) | (20.6) | (8.5) | (5.2) |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | 0.4 | 0.5 | 0.8 | 0.9 | 0.8 | 0.9 | 1.3 | 6.4 | 1.9 | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 0.1 | 0.1 | 1.3 | 0.6 | 0.3 | 0.5 | 1.6 | 1.4 | 1.2 | 0.2 | 0.5 | 0.4 | - |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | - | - | - | - | - | 10.9 | - | 29.9 | - | - | - | - | - |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | (47.2) | (20.2) | (79.6) | (68.2) | (52.4) | (39.1) | (98.1) | (102.2) | (55.9) | (34.8) | (20.9) | (8.1) | - |
| Free Cash Flow To Equity | ||||||||||||||
| (18.8) |
| (22.8) |
| (21.1) |
| (18.2) |
| (28.8) |
| (13.2) |
| (10.7) |
| (11.6) |
| (15.6) |
| (18.6) |
| (55.3) |
| (49.9) |
| (37.6) |
| (38.6) |
| (32.7) |
| (31.2) |
| (30.2) |
| (22.9) |
| (18.2) |
| (14.8) |
| (12.6) |
| (11.5) |
| (10.7) |
| (12.9) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.3 | 0.3 | 0.6 | 3.5 | 0.3 | 0.4 | 2.2 | 1.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 3.2 | 2.9 | 2.9 | 3.1 | 3.5 | 2.9 | 3.0 | 2.9 | 2.1 | 1.3 | 5.9 | 6.5 | 6.8 | 4.8 | 4.2 | 3.7 | 2.3 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (0.6) | 0.0 | 0.1 | 0.0 | 0.3 | (0.3) | 0.9 | (0.1) | (0.3) | 1.0 | (0.0) | (0.8) | 0.5 | 0.6 | (0.1) | (0.4) | (0.7) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.0 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 1.5 | - | - | - | 1.7 | - | - | - | 1.9 | - | - | - | (2.2) | - | - | - | (1.9) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (18.1) | - | - | - | (13.1) | - | - | - | (20.8) | - | - | - | (26.4) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 51.7 | - | - | - | 10.0 | - | - | - | - | - | - | - | 28.5 | - | - | - | 14.6 | |||||||||||||||||||||||
| Sales Of Investments | 20.8 | - | - | - | 30.0 | - | - | - | 17.0 | - | - | - | 54.9 | - | - | - | 44.7 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (30.9) | - | - | - | 19.1 | - | - | - | 16.8 | - | - | - | 25.8 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 57.8 | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 8.7 | - | - | - | 5.8 | - | - | - | (4.0) | - | - | - | (0.6) | - | - | - | 9.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (18.2) | - | - | - | (13.1) | - | - | - | (21.0) | - | - | - | (26.9) | - | - | - | (21.1) | - | - | - | - | - | - | - | (6.9) | - | - | - | (31.6) | - | - | - | (22.2) | - | - | - | (12.9) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization Of Intangibles | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - |
| Stock-Based Compensation | 12.0 | 12.4 | 10.9 | 20.5 | 15.0 | 14.1 | 11.2 | 16.2 | 20.1 | 14.4 | 6.1 | 0.9 | 0.0 | - |
| Deffered Income Tax | - | - | - | (0.4) | - | - | (0.2) | - | - | (1.8) | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | 18.5 | - | - | - | - | - | - |
| Gains & Losses On Investments | (0.4) | 0.5 | 0.2 | 0.8 | (0.7) | (0.2) | 0.4 | 0.0 | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | 0.0 | (0.2) | (0.1) | (0.1) | (4.9) | 0.8 | 4.4 | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | (0.6) | (0.1) | - | - | - | - | - |
| Change In Accounts Payable | - | 8.4 | (4.2) | (1.5) | 0.4 | 3.7 | (5.2) | (3.2) | 7.0 | 4.6 | 1.8 | (0.4) | 0.8 | 0.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (47.1) | (20.1) | (78.3) | (67.6) | (52.1) | (38.6) | (96.4) | (100.8) | (54.7) | (34.6) | (20.4) | (7.6) | (4.9) |
| Acquisitions |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 39.7 | 120.0 | 135.7 | 164.8 | 235.2 | 47.7 | 137.4 | 161.6 | 197.3 | 148.8 | 82.5 | 5.0 | 4.5 |
| Sales Of Investments | - | 89.0 | 86.1 | 183.2 | 178.0 | 67.8 | 54.6 | 210.5 | 239.4 | 152.5 | 87.1 | 6.1 | 3.7 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 48.4 | (69.8) | 46.2 | 12.6 | (167.6) | 6.4 | 105.7 | 9.4 | (55.7) | (61.9) | (77.0) | (1.8) | (4.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | 98.2 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (5.9) | 74.5 | 26.7 | 72.9 | 225.1 | 18.4 | (30.3) | 128.3 | 100.4 | 116.8 | 96.4 | 10.6 | - |
| Net Change In Cash | - | (4.6) | (15.3) | (5.4) | 17.9 | 5.3 | (13.9) | (21.1) | 36.8 | (10.0) | 20.3 | (0.9) | 1.2 | (9.5) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.7 |
| 3.8 |
| 2.7 |
| 2.5 |
| 1.9 |
| 3.3 |
| 3.5 |
| 2.7 |
| 4.0 |
| 4.6 |
| 4.9 |
| 5.7 |
| 3.9 |
| 5.2 |
| 5.1 |
| 4.3 |
| 3.7 |
| 3.3 |
| 3.2 |
| 1.9 |
| 1.6 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (4.7) |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| (31.3) |
| - |
| - |
| - |
| (21.9) |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 85.8 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| 73.1 |
| - |
| - |
| - |
| 35.6 |
| - |
| - |
| - |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 22.9 |
| - |
| - |
| - |
| 82.0 |
| - |
| - |
| - |
| 92.1 |
| - |
| - |
| - |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| - |
| - |
| - |
| (75.3) |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 56.2 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 100.8 |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| (22.8) |
| - |
| - |
| - |
| 34.7 |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |