| (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 | Q3 FY 18 | Q2 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | (27.0) | (29.1) | (13.4) | (9.2) | (14.1) | (30.0) | (6.9) | (17.2) | (26.8) | (11.7) | (16.2) | (52.6) | 50.8 | 117.3 | (35.3) | (21.6) | |||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (78.7) | (65.8) | (80.9) | (29.7) | 9.3 | (203.7) | (72.1) | (26.0) | (21.8) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 2.9 | 3.0 | 3.5 | 3.0 | 1.5 | 1.2 | 0.9 | 0.7 | 0.6 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.2 | 0.6 | 2.9 | 7.7 | 3.4 | 1.7 | 0.8 | 1.5 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | 15.0 | - | 20.0 | - | 46.6 | - | 4.9 | 9.9 |
| Debt Repaid | - | 15.0 | - | 47.4 | 5.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (61.1) | (55.0) | (45.1) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (74.5) | (60.4) | (21.0) | 24.3 | (138.4) | (44.6) | (7.3) | (22.2) |
| Free Cash Flow To Equity | - | (74.5) | - | (48.4) | |||||
| (51.2) |
| (38.7) |
| (54.1) |
| (54.6) |
| (56.3) |
| (31.1) |
| (21.0) |
| (10.3) |
| (9.8) |
| (11.0) |
| (7.4) |
| (0.7) |
| (6.9) |
| (4.3) |
| (10.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.7 | 0.6 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Stock-Based Compensation | 4.3 | 6.8 | 5.7 | 6.2 | 6.7 | 9.0 | 9.5 | 9.4 | 10.1 | 8.8 | 9.3 | 8.4 | 8.2 | 6.5 | 9.4 | 7.3 | 7.4 | ||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Accounts Receivable | (4.2) | - | - | - | 10.6 | - | - | - | (5.0) | - | - | - | 89.7 | - | - | - | 0.3 | ||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Payable | (0.1) | - | - | - | (1.0) | - | - | - | 3.9 | - | - | - | 11.8 | - | - | - | (0.0) | ||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | (0.5) | - | - | - | (0.5) | ||||||||||||||
| Cash From Operating Activities | (19.4) | - | - | - | (35.1) | - | - | - | (5.6) | - | - | - | (35.9) | - | - | ||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.7 | - | - | - | 2.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Investing Activities | 0.0 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | (0.7) | - | - | ||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 46.6 | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 27.4 | - | - | - | - | - | |||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Financing Activities | 0.0 | - | - | - | 15.2 | - | - | - | 2.2 | - | - | - | (27.4) | - | - | ||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (19.4) | - | - | - | (20.1) | - | - | - | (3.6) | - | - | - | (63.9) | - | - | - | (50.8) | - | |||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow | (19.4) | - | - | - | (35.3) | - | - | - | (5.8) | - | - | - | (36.6) | - | - | - | (51.2) | - | - | - | (43.1) | - | - | - | (12.0) | - | - | - | (5.5) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 23.1 | 25.4 | 38.0 | 34.6 | 30.6 | 28.9 | 6.8 | 2.0 | 1.3 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.6 | (28.1) | 29.3 | (0.6) | 1.2 | (0.1) | (2.3) | 4.0 |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (3.0) | 1.9 | (2.2) | (3.1) | (0.8) | 4.8 | 3.2 | 0.6 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | (0.5) | (2.2) | (2.0) | (0.2) | (0.9) | (0.0) |
| Cash From Operating Activities | - | (74.3) | (59.7) | (18.1) | 32.0 | (135.0) | (42.9) | (6.4) | (20.8) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.2) | (0.6) | (2.9) | (7.7) | (3.4) | (1.7) | (0.8) | 22.1 |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 11.7 | - | - | - | - | 423.8 | 21.3 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 13.4 | 5.4 | (24.1) | (2.9) | 48.0 | 436.1 | 41.9 | 10.2 |
| 21.4 |
| (90.4) |
| 391.5 |
| 34.6 |
| 11.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 6.9 |
| 7.5 |
| 7.0 |
| 2.8 |
| 2.0 |
| 1.1 |
| 0.8 |
| 0.8 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (49.0) |
| - |
| - |
| - |
| (43.0) |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 47.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |