| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (35.0) | (25.3) | 107.5 | (192.7) | (34.9) | (36.1) | (37.4) | (43.4) | (35.3) | (45.0) | (33.2) | (36.0) | (35.2) | (42.7) | (36.5) | (35.0) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (145.5) | (145.4) | (152.3) | (149.3) | (147.3) | (101.9) | (25.6) | (19.6) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 5.3 | 5.4 | 5.5 | 4.6 | 3.3 | 1.1 | 0.8 | 0.6 |
| Amortization Of Intangibles | 0.9 | 0.9 | 0.9 | 0.9 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 4.6 | 5.1 | 6.1 | 7.4 | 3.9 | 0.9 | 0.4 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (119.7) | (112.0) | (124.9) | (117.4) | (86.0) | (22.1) | (16.8) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (33.2) |
| (31.7) |
| (26.6) |
| (24.1) |
| (19.5) |
| (9.0) |
| (4.8) |
| (5.0) |
| (6.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 1.3 | 1.8 | 1.1 | 1.1 | 1.4 | 1.8 | 1.1 | 1.2 | 1.3 | 1.9 | 0.8 | 1.0 | 1.0 | 1.4 | 0.6 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Amortization Of Intangibles | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | ||||||||
| Stock-Based Compensation | 9.4 | 5.3 | 5.9 | 6.0 | 4.6 | 6.6 | 6.5 | 5.4 | 5.3 | 5.5 | 5.1 | 7.0 | 6.0 | 5.9 | 6.1 | 6.4 | 5.8 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 0.1 | - | - | - | (0.4) | - | - | - | 0.4 | - | - | - | (0.4) | - | - | - | (2.1) | ||||||||
| Change In Inventory | 0.2 | - | - | - | 1.6 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.3 | - | |||||||
| Change In Accounts Payable | (0.2) | - | - | - | (2.5) | - | - | - | (0.1) | - | - | - | (1.7) | - | - | - | 1.9 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (25.8) | - | - | - | (30.8) | - | - | - | (31.0) | - | - | - | (36.0) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 2.2 | - | - | - | 0.5 | - | - | - | 1.6 | - | - | - | 1.3 | - | - | - | 1.3 | - | - | - | 0.7 | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | 18.5 | - | - | - | 39.8 | - | - | - | 62.6 | - | - | - | 56.2 | - | - | - | 105.6 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (20.5) | - | - | - | 23.3 | - | - | - | 22.0 | - | - | - | 0.4 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 5.2 | - | - | - | (0.2) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (28.1) | - | - | - | (31.3) | - | - | - | (32.6) | - | - | - | (37.3) | - | - | - | (27.8) | - | - | - | (15.5) | - | - | - | (6.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.9 |
| 0.1 |
| - |
| - |
| Stock-Based Compensation | 26.6 | 21.8 | 23.7 | 23.7 | 24.2 | 22.2 | 3.8 | 2.2 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.5 | 0.6 | (2.3) | 0.5 | 2.2 | (0.2) | 0.4 |
| Change In Inventory | - | 3.9 | 1.1 | (0.4) | 2.6 | 0.8 | 0.9 | (0.6) |
| Change In Accounts Payable | - | (0.5) | 1.8 | (1.6) | 1.3 | 2.7 | 1.4 | 0.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (115.1) | (106.9) | (118.8) | (109.9) | (82.1) | (21.2) | (16.4) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 109.5 | 183.0 | 232.7 | 328.5 | 171.6 | 0.0 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 29.9 | 97.9 | 69.3 | 110.9 | (388.6) | (0.9) | (0.4) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 128.6 | (0.7) | 20.7 | (0.4) | 512.9 | 0.1 | 36.0 |
| - |
| 0.0 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 7.5 |
| 4.0 |
| 4.5 |
| 1.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.5) |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| - |
| - |
| - |
| (54.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 513.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |