| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (41.3) | (33.0) | (34.4) | (41.4) | (35.9) | (37.5) | (72.7) | (72.7) | (118.8) | 4.7 | 20.9 | 22.1 | 1.6 | (42.7) | (53.8) | (54.1) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (150.1) | (144.7) | (301.7) | 49.3 | (198.4) | (87.9) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 0.5 | 0.9 | 1.1 | 0.5 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | 26.9 | 27.6 | 33.0 | 37.2 | 21.7 | 3.1 |
| Deffered Income Tax | - | - | - | - | - | - |
| Asset Impairments | - | - | 1.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.4) | (39.6) | 24.7 | 15.3 | - |
| Change In Inventory | - | - | 9.3 | 73.1 | 9.8 | - |
| Change In Accounts Payable | - | 0.6 | (19.1) | 15.9 | 1.9 | 0.7 |
| Change In Other Working Capital | - | - | - | 0.2 | 0.5 | (0.1) |
| Other Operating Activities | - | 0.2 | (1.0) | - | - | - |
| Cash From Operating Activities | - | (123.3) | (167.6) | 11.9 | (179.9) | (74.8) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.1 | 0.2 | 1.2 | 2.5 | 0.4 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | 1.1 | (0.4) | 0.2 | (0.1) | 0.0 |
| Net Change In Cash | - | 148.8 | (92.1) | 107.7 | 12.9 | 37.3 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (123.5) | (167.8) | 10.7 | (182.4) | (75.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (47.8) |
| (28.3) |
| (23.1) |
| (21.9) |
| (14.5) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 6.1 | 6.4 | 7.1 | 7.4 | 6.8 | 6.7 | 6.8 | 9.6 | 9.9 | 9.5 | 10.2 | 10.0 | 7.5 | 6.1 | 5.5 | 5.7 | 4.4 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | (0.1) | - | - | - | (19.7) | - | - | - | 2.2 | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | 0.0 | - | - | - | 9.3 | - | - | - | 13.3 | - | - | - | - | - | |||
| Change In Accounts Payable | 0.0 | - | - | - | 1.9 | - | - | - | (0.7) | - | - | - | 4.6 | - | - | - | 5.0 | ||||
| Change In Other Working Capital | 0.0 | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | - | - | - | - | |||||
| Other Operating Activities | (0.1) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (36.9) | - | - | - | (39.8) | - | - | - | (0.5) | - | - | - | (5.1) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | 19.7 | - | - | - | 103.6 | - | - | - | 73.1 | - | - | - | 9.8 | - | - | - | 123.9 | ||||
| Sales Of Investments | 60.0 | - | - | - | 60.0 | - | - | - | 74.0 | - | - | - | 66.0 | - | - | - | 24.9 | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | 36.3 | - | - | - | (43.7) | - | - | - | 0.8 | - | - | - | 56.0 | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 3.2 | - | - | - | 65.7 | - | - | - | 0.1 | - | - | - | 1.0 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.1) | - | - | - | 0.2 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | - |
| Net Change In Cash | 2.5 | - | - | - | (17.6) | - | - | - | 0.4 | - | - | - | 52.0 | - | - | - | 60.4 | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | - | - | - | - | (39.8) | - | - | - | (0.6) | - | - | - | (5.3) | - | - | - | (41.0) | - | - | - | (12.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | 231.8 | 232.0 | 300.8 | 415.9 | 49.1 |
| Sales Of Investments | - | 246.0 | 344.0 | 394.1 | 179.4 | 3.0 |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | 14.0 | 75.7 | 92.1 | (239.0) | (46.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 257.0 | 0.3 | 3.5 | 431.8 | 158.5 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.8 |
| 0.7 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| (40.6) |
| - |
| - |
| - |
| (12.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (99.3) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 200.5 |
| - |
| - |
| - |
| 25.9 |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |