| (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 | (22.6) | (27.4) | (19.0) | (22.1) | (19.6) | (23.2) | (22.8) | (24.6) | (24.4) | (31.6) | (20.7) | (16.1) | (20.1) | (21.7) | (23.5) | (20.1) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (91.1) | (88.1) | (95.1) | (88.4) | (84.7) | (97.1) | (49.0) | (20.5) | (39.2) | (46.4) | (11.1) | (3.4) | (10.0) | (11.7) | (4.9) | (3.8) | (34.8) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | - | 0.1 | 0.2 | 0.5 | 0.5 | 0.6 | 0.4 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | 0.0 | - | 0.0 | 0.1 | 12.1 | 0.2 | 0.0 | 1.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | 35.0 | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (0.1) | 0.1 | (0.0) | (0.0) | (0.0) | (0.0) | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | (67.5) | - | (75.9) | (62.7) | (90.4) | (34.5) | (9.6) | (10.4) | (20.3) | (6.5) | (3.3) | (8.6) | (7.3) | - | (7.9) | |
| (19.4) |
| (23.9) |
| (33.5) |
| (24.8) |
| (14.9) |
| (10.6) |
| (17.8) |
| (16.8) |
| (3.9) |
| (4.1) |
| (10.9) |
| (3.4) |
| (2.1) |
| (24.5) |
| (2.4) |
| (9.1) |
| (3.2) |
| (8.8) |
| (29.9) |
| (3.1) |
| (4.6) |
| (3.4) |
| (4.8) |
| (1.6) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | (0.0) | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 3.4 | 4.9 | 3.6 | 3.6 | 4.0 | 3.4 | 3.1 | 4.3 | 3.7 | 2.5 | 2.7 | 2.8 | 2.7 | 1.9 | 2.1 | 2.0 | 2.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | (0.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 0.4 | - | - | - | (0.0) | - | - | - | (0.8) | - | - | - | 0.1 | - | - | - | (0.2) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (1.2) | - | - | - | 0.9 | - | - | - | 1.7 | - | - | - | 0.4 | - | - | - | 0.2 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (20.9) | - | - | - | (16.8) | - | - | - | (16.4) | - | - | - | (19.4) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 4.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.7 | - | - | - | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (3.7) | - | - | - | (5.1) | - | - | - | (39.5) | - | - | - | 13.3 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 8.7 | - | - | - | 34.7 | - | - | - | - | - | - | - | - | - | - | - | 3.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 78.5 | - | - | - | 34.1 | - | - | - | (0.3) | - | - | - | (0.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - |
| Net Change In Cash | 53.8 | - | - | - | 12.2 | - | - | - | (56.1) | - | - | - | (6.4) | - | - | - | (10.4) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (21.0) | - | - | - | - | - | - | - | - | - | - | - | (19.5) | - | - | - | (13.5) | - | - | - | (23.8) | - | - | - | (4.4) | - | - | - | (2.1) | - | - | - | (4.2) | - | - | - | (3.4) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.3 |
| 0.5 |
| 1.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 15.4 | 16.1 | 14.4 | 10.6 | 8.1 | 5.5 | 2.6 | 1.3 | 0.8 | 1.4 | 1.0 | 0.6 | 1.7 | 1.4 | 1.9 | 2.6 | 2.5 |
| Deffered Income Tax | - | (0.7) | - | - | - | - | - | (0.1) | (6.1) | (2.6) | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 1.0 | 24.9 | 35.9 | - | 0.0 | - | - | - | - | 3.8 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.7 | (0.6) | 0.9 | (0.3) | (4.2) | 3.6 | (2.4) | (0.3) | 1.9 | (0.1) | 0.4 | (1.3) | (1.0) | (2.0) | (0.0) | (1.3) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 2.5 | (1.9) | (2.7) | 2.8 | 1.4 | 0.6 | (0.4) | 0.2 | (2.6) | 0.9 | 0.1 | (0.7) | (0.6) | 0.3 | (1.7) | 1.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | (0.0) | 0.0 | (0.1) | - | - | - | - |
| Cash From Operating Activities | - | (67.5) | (79.8) | (75.8) | (62.6) | (78.2) | (34.3) | (9.6) | (9.4) | (20.2) | (6.4) | (3.2) | (8.5) | (7.2) | (2.3) | (7.8) | (14.9) |
| 0.1 |
| 0.4 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (132.5) | (28.4) | 13.7 | (73.4) | 87.5 | (72.2) | (28.3) | (1.0) | 13.7 | (0.2) | (0.1) | (0.1) | (0.1) | 0.1 | 1.7 | 2.8 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Common Stock Issuance | - | 173.7 | 10.0 | 86.6 | 56.2 | 64.8 | 48.2 | - | 4.3 | - | 3.8 | 1.0 | 18.1 | 6.0 | 0.0 | 5.9 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | (0.0) | 0.0 | 0.0 | - | (0.0) | (0.1) | (0.0) |
| Cash From Financing Activities | - | 206.8 | 10.0 | 86.1 | 56.8 | 65.1 | 213.5 | 12.5 | 32.5 | 15.8 | 5.0 | 0.2 | 16.7 | 5.0 | 3.7 | 5.8 | 21.5 |
| 0.0 |
| (0.2) |
| (0.2) |
| Net Change In Cash | - | 6.8 | (98.2) | 24.0 | (79.2) | 74.4 | 107.0 | (25.4) | 22.0 | 9.4 | 138.4 | (3.1) | 8.2 | (2.2) | 1.5 | (0.5) | 9.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (15.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.5 |
| 1.5 |
| 1.2 |
| 0.7 |
| 1.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| 26.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| (13.5) |
| - |
| - |
| - |
| (19.6) |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 19.2 |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 34.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| 34.0 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (138.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |