| (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 | (9.1) | (12.2) | 0.5 | 0.2 | 6.1 | (22.8) | (20.0) | (8.6) | (18.0) | 0.6 | (14.5) | (11.2) | (26.9) | (6.1) | (54.1) | 29.4 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | (20.5) | (5.3) | (69.4) | (51.9) | (94.2) | (282.0) | (384.8) | (279.7) | (143.6) | (73.7) | (135.7) | (60.7) | (37.0) | (13.2) | (8.2) |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | - | 1.3 | 1.5 | 1.6 | 1.7 | 1.9 | 2.1 | 2.2 | 0.9 | 0.6 | 0.3 | 0.1 | 0.0 | 0.0 | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | - | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 6.7 | 1.6 | 1.6 | 2.7 | 0.4 | 0.2 | 0.0 | - |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | - | 10.0 | 45.0 | 0.0 | 0.0 | 0.0 | 20.0 | 77.7 | 0.0 | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | - | 67.7 | (40.7) | (23.4) | (73.3) | (253.0) | (110.7) | (264.1) | (99.1) | (57.8) | 55.2 | (52.8) | (27.7) | (11.4) | - |
| (63.5) |
| (69.9) |
| (59.5) |
| (83.0) |
| (69.6) |
| (88.4) |
| (60.0) |
| (175.8) |
| (60.7) |
| (94.5) |
| (54.6) |
| (58.2) |
| (72.4) |
| (60.1) |
| (26.0) |
| (34.1) |
| (23.4) |
| 15.5 |
| (23.1) |
| (21.5) |
| (44.5) |
| (37.9) |
| (36.3) |
| (35.8) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | - | - | - | - | - | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | 0.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 3.7 | 3.2 | 3.2 | 2.7 | 2.2 | 1.7 | 1.6 | 2.1 | 2.4 | 1.5 | 1.8 | 3.5 | 2.5 | 3.0 | 3.4 | 6.9 | 4.5 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 15.7 | - | - | - | 27.9 | - | - | - | (12.7) | - | - | - | (21.6) | - | - | - | 13.8 | |||||||||||||||||||||||
| Change In Inventory | 2.5 | - | - | - | 5.0 | - | - | - | 4.4 | - | - | - | (7.3) | - | - | - | 8.5 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (7.8) | - | - | - | (2.2) | - | - | - | (7.5) | - | - | - | (9.0) | - | - | - | (7.4) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (21.2) | - | - | - | (13.6) | - | - | - | (19.4) | - | - | - | (17.5) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 1.9 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.1) | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 10.0 | - | - | - | 37.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 0.5 | - | - | - | 36.7 | - | - | - | 16.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (0.9) | - | - | - | 74.9 | - | - | - | 18.5 | - | - | - | (16.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (22.2) | - | - | - | 61.5 | - | - | - | (1.0) | - | - | - | (33.5) | - | - | - | 25.8 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (21.3) | - | - | - | (13.6) | - | - | - | (19.4) | - | - | - | (17.5) | - | - | - | (21.7) | - | - | - | (70.8) | - | - | - | (89.6) | - | - | - | (139.9) | - | - | - | (20.6) | - | - | - | (10.0) | - | - | - |
| Free Cash Flow To Equity | (21.3) | - | - | - | (4.1) | - | - | - | (19.2) | - | - | - | (33.5) | - | - | - | - | |||||||||||||||||||||||
| 0.0 |
| Amortization Of Intangibles | - | 0.0 | 36.0 | 36.0 | 36.0 | 36.0 | 32.6 | 36.4 | 1.5 | - | - | - | - | - | - |
| Stock-Based Compensation | 12.8 | 11.3 | 7.8 | 9.3 | 17.8 | 22.7 | 24.5 | 11.9 | 19.0 | 8.9 | 5.8 | 4.7 | 6.0 | 1.6 | 0.1 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (6.6) | (28.5) | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 14.1 | (4.0) | (1.0) | (11.3) | 24.0 | (11.7) | 22.2 | (33.4) | 0.4 | 33.8 | - | (0.1) | 0.1 | 0.0 |
| Change In Inventory | - | 23.1 | 28.4 | 2.5 | (19.1) | 24.9 | (6.2) | 29.1 | (0.0) | - | - | - | - | - | - |
| Change In Accounts Payable | - | 3.1 | (1.4) | (5.2) | 1.5 | (11.7) | 3.7 | 1.4 | 13.7 | 5.0 | (0.3) | 0.2 | 1.3 | 0.3 | (1.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | 1.0 | 0.2 | 0.1 | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 68.0 | (40.7) | (23.4) | (73.2) | (253.0) | (110.4) | (257.4) | (97.5) | (56.2) | 57.9 | (52.4) | (27.5) | (11.3) | (7.2) |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 0.0 | 40.0 | 60.2 | 153.1 | 243.3 | 150.0 | 162.4 | 63.9 | 12.6 | 2.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (7.9) | (0.0) | 0.0 | (0.1) | 39.9 | (40.0) | 211.2 | 36.6 | (177.3) | 12.7 | (13.7) | (65.4) | (11.4) | 1.4 |
| Debt Repaid |
| - |
| 0.5 |
| 37.1 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | 373.1 | - | - | 104.3 | 0.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 72.9 | 49.7 | (25.2) | 14.6 | 133.7 | 231.7 | 89.0 | 96.6 | 116.2 | 66.9 | 83.1 | 104.4 | 42.3 | 2.5 |
| - |
| Net Change In Cash | - | 133.0 | 9.0 | (48.6) | (58.7) | (79.3) | 81.3 | 42.7 | 35.7 | (117.2) | 137.6 | 17.0 | 11.6 | 19.6 | (3.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| - |
| 77.2 |
| (32.8) |
| (55.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 8.3 |
| 6.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| 9.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.1 |
| 6.6 |
| 6.9 |
| 4.9 |
| 4.9 |
| 2.6 |
| 2.3 |
| 2.1 |
| 12.1 |
| 2.3 |
| 2.5 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.5 |
| 2.0 |
| 1.7 |
| 1.6 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| 31.8 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| (33.8) |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| 20.5 |
| - |
| - |
| - |
| (20.7) |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.6) |
| - |
| - |
| - |
| (70.7) |
| - |
| - |
| - |
| (89.6) |
| - |
| - |
| - |
| (137.9) |
| - |
| - |
| - |
| (20.3) |
| - |
| - |
| - |
| (9.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 78.7 |
| - |
| - |
| - |
| 56.3 |
| - |
| - |
| - |
| 24.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 110.5 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| (92.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.5 |
| - |
| - |
| - |
| 74.5 |
| - |
| - |
| - |
| 57.3 |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| 95.9 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| - |
| - |
| - |
| (32.0) |
| - |
| - |
| - |
| (41.9) |
| - |
| - |
| - |
| 88.0 |
| - |
| - |
| - |
| (100.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |