| (in millions of USD) | 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 | (11.4) | (14.8) | (13.6) | (7.8) | (7.6) | (9.4) | (12.3) | (11.4) | (12.7) | (15.5) | (17.8) | (17.0) | (4.9) | (20.0) | (20.2) | (13.4) | ||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (47.7) | (40.8) | (62.9) | (58.6) | (46.8) | (51.4) | (41.9) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 26.9 | 10.5 | 10.6 | 8.1 | 3.4 | 2.8 | 2.2 |
| Amortization Of Intangibles | 22.3 | 6.8 | 6.8 | 5.1 | 1.1 | 0.2 | 0.0 |
| Stock-Based Compensation | 76.2 | 59.4 | 51.2 | 44.6 | 14.5 | 2.0 | 1.3 |
| Deffered Income Tax | (11.8) | 0.1 | (0.0) | (0.7) | 0.1 | 0.0 | 0.0 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 11.3 | 3.2 | 9.3 | 4.0 | 6.3 | 3.4 | 3.0 |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | 19.7 | 3.3 | 0.1 | (1.4) | 6.8 | 3.1 | 4.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | 42.9 | 18.6 | (17.5) | (38.0) | (29.0) | (38.1) | (39.1) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | 1.5 | 1.2 | 1.1 | 1.1 | 1.1 | 2.1 | 3.7 |
| Acquisitions | 375.5 | 0.0 | 0.0 | 131.8 | 18.3 | 25.1 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | 0.0 | 0.0 | 85.0 | 0.0 | 25.0 | 0.0 |
| Debt Repaid | 0.0 | 0.0 | 85.0 | 24.7 | 0.3 | 0.0 | 0.0 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | (30.9) | 53.4 | (71.4) | (200.6) | 141.3 | 159.7 | |
| Free Cash Flow | |||||||
| Free Cash Flow | 41.4 | 17.4 | (18.6) | (39.1) | (30.1) | (40.3) | (42.8) |
| Free Cash Flow To Equity | - | 17.4 | (103.6) | 21.2 | (30.4) | (15.3) | |
| (13.3) |
| (11.2) |
| (11.4) |
| (10.9) |
| (12.5) |
| (21.3) |
| (7.3) |
| (10.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||
| Depreciation & Amortization | 21.1 | 1.3 | 1.1 | 3.4 | 6.0 | 1.0 | 0.9 | 2.6 | 5.2 | 1.0 | 1.8 | 2.6 | 5.7 | 0.8 | 0.6 | 1.0 | 1.5 | 0.6 | 0.6 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 |
| Amortization Of Intangibles | 6.6 | 6.7 | 6.6 | 2.4 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.7 | 1.2 | 0.4 | 0.5 | |||||||
| Stock-Based Compensation | 19.9 | 20.7 | 19.5 | 16.1 | 15.6 | 15.3 | 15.0 | 13.6 | 13.1 | 13.9 | 12.8 | 11.4 | 11.5 | 11.9 | 11.3 | 9.9 | 6.7 | |||||||
| Deffered Income Tax | - | - | - | (8.3) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Receivable | - | - | - | 6.6 | - | - | - | 0.2 | - | - | - | 2.2 | - | - | - | 2.9 | - | |||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Payable | - | - | - | (2.0) | - | - | - | (3.9) | - | - | - | (1.3) | - | - | - | 0.6 | - | |||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Operating Activities | - | - | - | (5.7) | - | - | - | 1.0 | - | - | - | (9.6) | - | - | - | |||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 1.2 |
| Acquisitions | - | - | - | 375.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | ||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Purchase Of Investments | - | - | - | 21.9 | - | - | - | 7.1 | - | - | - | 21.0 | - | - | - | 112.1 | - | |||||||
| Sales Of Investments | - | - | - | 9.9 | - | - | - | 15.6 | - | - | - | 38.1 | - | - | - | 0.0 | - | |||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Investing Activities | - | - | - | (389.4) | - | - | - | 6.8 | - | - | - | 15.8 | - | - | - | |||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.3 | - | - | ||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Financing Activities | - | - | - | 362.4 | - | - | - | (4.5) | - | - | - | (0.6) | - | - | - | |||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (32.7) | - | - | - | 3.3 | - | - | - | 5.6 | - | - | - | (121.3) | - | - | ||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (6.1) | - | - | - | 0.6 | - | - | - | (9.8) | - | - | - | (8.6) | - | - | - | (2.1) | - | - | - | (16.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| 0.0 |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | 45.2 | 40.4 | 140.8 | 187.2 | 0.0 | 0.0 | - |
| Sales Of Investments | 31.8 | 71.3 | 181.0 | 99.8 | 0.0 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | (397.6) | 23.0 | 33.9 | (223.8) | (22.0) | (27.2) | (3.7) |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | 0.0 | 0.0 | 3.5 | 3.2 | 0.0 |
| Dividends Paid | - | - | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | 323.8 | 11.8 | (87.8) | 61.2 | 192.3 | 225.0 | 30.2 |
| (12.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| (42.8) |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| 3.4 |
| 3.0 |
| 1.4 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (14.8) |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (113.6) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (1.2) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 13.0 |
| - |
| (4.7) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |