| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (22.9) | (37.3) | (34.7) | (30.5) | (40.5) | (2.1) | (42.2) | (38.7) | (36.1) | (41.4) | (44.5) | 1.4 | (45.9) | (52.4) | (46.1) | 9.9 | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (125.4) | (142.9) | (119.0) | (130.4) | (133.3) | (36.3) | (190.2) | (105.4) | (52.2) | (32.5) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 5.7 | 5.4 | 5.7 | 5.7 | 6.3 | 5.9 | 3.8 | 1.0 | 0.7 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.0 | 1.3 | 2.4 | 4.1 | 3.2 | 5.0 | 15.3 | 1.9 | 0.8 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 32.8 | (41.2) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (184.1) | (231.2) | (186.5) | (24.4) | 295.3 | (171.8) | (114.6) | 125.6 | (18.6) |
| Free Cash Flow To Equity | - | - | - | |||||||
| (44.6) |
| (55.6) |
| 126.6 |
| (55.1) |
| (52.2) |
| (52.2) |
| (52.7) |
| (45.3) |
| (40.0) |
| (30.5) |
| (31.7) |
| (24.6) |
| (18.6) |
| (17.4) |
| (15.3) |
| (11.1) |
| (8.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.1 | - | - | - | 1.0 | - | - | - | 1.4 | - | - | - | 1.4 | - | - | - | 1.6 | - | - | - | 1.5 | - | - | - | 1.4 | - | - | - | 0.3 | - | - | - | 0.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 2.9 | 4.8 | 6.4 | 7.1 | 8.4 | 10.2 | 9.0 | 9.9 | 10.3 | 11.5 | 10.1 | 10.2 | 11.0 | 11.0 | 10.8 | 12.5 | 11.9 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | (0.3) | - | - | - | 0.1 | - | - | - | 0.9 | - | - | - | (0.9) | - | - | - | 2.0 | ||||||||||||||||
| Change In Other Working Capital | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 2.4 | - | - | - | |||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | (49.8) | - | - | - | (60.8) | - | - | - | (61.3) | - | - | - | (48.5) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | 1.0 | - | - | - | 0.7 | - | - | - | 0.9 | - | - | - | 3.6 | - | - | - | 2.0 | - | - | - | 0.6 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | 51.8 | - | - | - | 55.8 | - | - | - | 196.5 | - | - | - | 120.3 | - | - | - | 30.1 | ||||||||||||||||
| Sales Of Investments | 112.9 | - | - | - | 121.5 | - | - | - | 185.2 | - | - | - | 210.0 | - | - | - | 18.7 | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | 60.9 | - | - | - | 65.7 | - | - | - | (11.8) | - | - | - | 88.7 | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 0.0 | - | - | - | 0.0 | - | - | - | 71.1 | - | - | - | 1.1 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 11.2 | - | - | - | 5.0 | - | - | - | (2.0) | - | - | - | 41.2 | - | - | - | 125.5 | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | (49.9) | - | - | - | (60.8) | - | - | - | (61.9) | - | - | - | (49.6) | - | - | - | 134.4 | - | - | - | (53.6) | - | - | - | (35.9) | - | - | - | (25.6) | - | - | - | 183.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 21.2 | 26.7 | 39.5 | 42.8 | 46.1 | 40.8 | 30.5 | 16.3 | 6.9 | 5.4 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | 0.0 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | 0.0 | 0.0 | - | - | - | - | 0.2 | (0.0) | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.5) | (1.4) | (0.4) | (0.6) | 1.9 | 2.4 | 0.2 | (0.8) | (0.0) |
| Change In Other Working Capital | - | (4.2) | (2.9) | 1.0 | 0.8 | 3.0 | 2.5 | 0.0 | (0.1) | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (184.0) | (229.9) | (184.2) | (20.3) | 298.6 | (166.7) | (99.3) | 127.5 | (17.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 271.9 | 467.7 | 551.7 | 556.9 | 343.4 | 506.8 | 529.6 | 472.2 | - |
| Sales Of Investments | - | 465.5 | 573.6 | 652.5 | 402.0 | 286.3 | 406.8 | 496.0 | 250.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 196.6 | 107.1 | 101.9 | (159.0) | (49.7) | (105.1) | (48.9) | (224.1) | (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 20.0 | 71.1 | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 20.2 | 81.5 | 2.6 | 4.5 | 30.3 | 232.1 | 172.4 | 131.1 | (0.0) |
| (79.7) |
| (174.8) |
| 279.2 |
| (39.7) |
| 24.2 |
| 34.5 |
| (18.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 10.2 |
| 9.1 |
| 8.8 |
| 8.9 |
| 8.0 |
| 6.9 |
| 6.6 |
| 5.2 |
| 4.1 |
| 3.7 |
| 3.2 |
| 2.7 |
| 2.0 |
| 1.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.8) |
| 0.4 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 135.1 |
| - |
| - |
| - |
| (52.7) |
| - |
| - |
| - |
| (32.3) |
| - |
| - |
| - |
| (23.6) |
| - |
| - |
| - |
| 184.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 202.9 |
| - |
| - |
| - |
| 267.2 |
| - |
| - |
| - |
| 178.9 |
| - |
| - |
| - |
| 110.5 |
| - |
| - |
| - |
| 81.6 |
| - |
| - |
| - |
| 118.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| 109.6 |
| - |
| - |
| - |
| (124.9) |
| - |
| - |
| - |
| (151.3) |
| - |
| - |
| - |
| (179.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 228.5 |
| - |
| - |
| - |
| 170.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| 60.7 |
| - |
| - |
| - |
| 71.3 |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |