| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (17.9) | (22.8) | (22.1) | (25.9) | (30.8) | (29.2) | (30.7) | (39.4) | (35.6) | (45.5) | (51.0) | (34.2) | (30.2) | (30.7) | (35.3) | (32.9) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (88.9) | (101.7) | (134.9) | (160.8) | (123.5) | (83.5) | (45.7) | (19.2) | (13.7) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 0.6 | 0.7 | 0.9 | 0.8 | 0.3 | 0.1 | 0.2 | 0.4 | 0.4 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.2 | 0.4 | 1.3 | 1.4 | 0.7 | 0.0 | 0.4 | 0.7 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | 10.0 | - | - | 5.9 | - |
| Debt Repaid | - | 0.4 | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (84.4) | (122.4) | (131.6) | (90.7) | (68.8) | (38.3) | (14.6) | (13.8) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (24.5) |
| (28.4) |
| (24.6) |
| (16.3) |
| (14.2) |
| (18.8) |
| (10.2) |
| (11.3) |
| (5.5) |
| (7.8) |
| (3.0) |
| (4.2) |
| (4.2) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 2.5 | 2.7 | 2.5 | 2.1 | 5.2 | 5.9 | 7.0 | 7.3 | 7.0 | 6.7 | 7.0 | 6.2 | 6.4 | 6.3 | 6.2 | 5.8 | 5.5 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | 0.0 | - | 0.0 | 3.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | (1.2) | - | - | - | (0.6) | - | - | - | (2.3) | - | - | - | 1.8 | - | - | - | 1.6 | ||||||||||||
| Change In Other Working Capital | (0.3) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (1.2) | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | (18.6) | - | - | - | (24.7) | - | - | - | (37.9) | - | - | - | (27.8) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.7 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | 124.5 | - | - | - | 15.8 | - | - | - | 31.3 | - | - | - | 72.2 | - | - | - | 183.3 | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (105.0) | - | - | - | 27.6 | - | - | - | 26.5 | - | - | - | 42.3 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | 0.0 | - | - | - | 0.4 | - | - | - | 3.0 | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 139.6 | - | - | - | 0.1 | - | - | - | 3.1 | - | - | - | (0.1) | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | (18.7) | - | - | - | (24.7) | - | - | - | (38.1) | - | - | - | (28.5) | - | - | - | (21.3) | - | - | - | (5.1) | - | - | - | (9.0) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 9.9 | 12.6 | 27.1 | 26.3 | 23.8 | 13.9 | 5.4 | 0.3 | 0.3 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Asset Impairments | - | 3.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.4 | (4.0) | 0.5 | 4.5 | 3.3 | (3.7) | 3.0 | (0.3) |
| Change In Other Working Capital | - | 0.7 | (7.4) | (1.4) | (0.8) | 9.7 | 0.0 | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (84.1) | (121.9) | (130.4) | (89.2) | (68.1) | (38.3) | (14.2) | (13.2) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 51.6 | 107.4 | 246.6 | 376.8 | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 82.6 | 86.3 | 44.7 | (235.4) | (4.9) | 0.6 | (0.4) | (0.7) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 1.7 | 29.7 | - | - | - | 368.3 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 0.4 | 30.8 | 59.3 | 9.9 | 2.5 | 462.9 | 15.4 | 0.0 |
| - |
| - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 4.2 |
| 2.2 |
| 1.8 |
| 1.7 |
| 0.7 |
| 2.9 |
| 0.2 |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.7) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (183.9) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 105.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |