| (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 | (42.6) | (38.8) | (41.4) | (50.9) | (59.7) | (59.9) | (66.3) | (66.4) | (65.0) | (85.8) | (62.3) | (79.2) | (100.0) | (102.6) | (83.1) | (74.8) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (173.8) | (190.9) | (257.6) | (327.3) | (340.4) | (182.1) | (316.4) | (184.6) | (211.5) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 12.4 | 13.6 | 14.2 | 14.3 | 10.5 | 7.4 | 4.6 | 1.0 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.4 | 0.7 | 1.5 | 5.2 | 21.4 | 66.0 | 50.8 | 3.2 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (23.5) | (7.9) | 21.3 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (149.6) | (201.0) | (239.2) | (225.7) | (206.3) | (181.1) | (188.1) | (47.9) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (79.9) |
| 0.1 |
| (78.2) |
| (70.9) |
| (33.0) |
| (134.7) |
| (66.2) |
| (61.0) |
| (54.5) |
| (61.0) |
| (50.7) |
| (41.2) |
| (31.6) |
| (30.5) |
| (43.5) |
| (134.9) |
| (2.6) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.9 | - | - | - | 3.1 | - | - | - | 3.6 | - | - | - | 3.5 | - | - | - | 3.7 | - | - | - | 1.9 | - | - | - | 1.9 | - | - | - | 0.5 | - | - | - | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 8.3 | 8.1 | 8.7 | 8.7 | 12.2 | 12.9 | 13.4 | 13.6 | 11.9 | 15.2 | 15.4 | 16.6 | 18.8 | 17.2 | 21.1 | 22.9 | 22.3 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | 0.0 | 2.4 | - | - | 10.7 | 5.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | 0.7 | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | 1.1 | - | - | - | (0.5) | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | (12.9) | - | - | - | (52.9) | - | - | - | (55.9) | - | - | - | (66.6) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 1.0 | - | - | - | 1.9 | - | - | - | 6.5 | - | - | - | 12.3 | - | - | - | 10.4 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | 101.7 | - | - | - | 50.2 | - | - | - | 81.1 | - | - | - | 35.1 | - | - | - | 89.2 | ||||||||||||||||
| Sales Of Investments | 72.1 | - | - | - | 56.5 | - | - | - | 103.3 | - | - | - | 143.4 | - | - | - | 68.7 | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (29.6) | - | - | - | 6.2 | - | - | - | 22.1 | - | - | - | 112.9 | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | 10.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 21.1 | - | - | - | 14.0 | - | - | - | 1.7 | - | - | - | 1.7 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (21.4) | - | - | - | (32.8) | - | - | - | (32.1) | - | - | - | 48.0 | - | - | - | (88.8) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | (12.9) | - | - | - | (53.0) | - | - | - | (55.9) | - | - | - | (67.7) | - | - | - | (70.1) | - | - | - | (55.8) | - | - | - | (53.1) | - | - | - | (40.7) | - | - | - | 0.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| - |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.6 |
| 0.5 |
| Stock-Based Compensation | 33.7 | 37.6 | 51.7 | 66.0 | 83.6 | 80.8 | 65.3 | 46.1 | 18.6 |
| Deffered Income Tax | - | 0.0 | 0.4 | 0.0 | - | - | - | - | - |
| Asset Impairments | - | 2.4 | 15.7 | 13.2 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (1.2) | (0.5) | (7.5) | 4.9 | (0.8) | 0.6 | (1.0) | 8.8 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Cash From Operating Activities | - | (149.2) | (200.3) | (237.7) | (220.5) | (184.8) | (115.1) | (137.4) | (44.7) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 138.3 | 361.5 | 438.6 | 248.1 | 525.6 | 1,037.6 | 252.6 | 649.3 |
| Sales Of Investments | - | 234.2 | 432.5 | 597.8 | 359.5 | 728.4 | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 95.6 | 75.7 | 163.3 | 106.2 | 163.7 | (505.1) | 164.1 | (632.8) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 91.1 | 0.0 | 0.0 | 595.7 | 0.0 | 343.7 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 30.2 | 116.7 | 95.7 | 3.0 | 12.0 | 633.6 | 59.0 | 771.2 |
| (111.4) |
| (9.2) |
| 13.4 |
| 85.7 |
| 93.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| 22.0 |
| 20.9 |
| 21.1 |
| 16.8 |
| 16.5 |
| 17.8 |
| 16.8 |
| 14.2 |
| 13.9 |
| 12.8 |
| 11.5 |
| 7.9 |
| 5.9 |
| 4.6 |
| 8.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (68.2) |
| - |
| - |
| - |
| (49.3) |
| - |
| - |
| - |
| (40.8) |
| - |
| - |
| - |
| (30.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 149.1 |
| - |
| - |
| - |
| 123.0 |
| - |
| - |
| - |
| 52.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 268.2 |
| - |
| - |
| - |
| 120.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.4) |
| - |
| - |
| - |
| 96.8 |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| 32.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 53.5 |
| - |
| - |
| - |
| (39.2) |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |