| (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 | (11.3) | 17.4 | 7.4 | (15.9) | (25.1) | (10.8) | (41.5) | (52.3) | (35.4) | (66.3) | (44.8) | (71.0) | (80.1) | (72.0) | (107.7) | (67.4) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (2.4) | (16.1) | (140.0) | (262.1) | (311.5) | (206.4) | (135.7) | (42.0) | (19.3) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 0.7 | 0.6 | 0.8 | 0.6 | 0.5 | 0.1 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | 4.7 | 2.0 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.7 | 0.1 | 0.4 | 0.3 | 1.0 | 0.3 | 0.3 | 0.0 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | 0.0 | 0.0 | 125.0 | 74.0 | 0.0 | 0.0 | - |
| Debt Repaid | - | 0.0 | 100.0 | 0.0 | 0.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (28.7) | (17.4) | 34.4 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (6.3) | (112.3) | (247.5) | (258.0) | (175.6) | (113.4) | (43.1) | (14.1) |
| Free Cash Flow To Equity | - | - | (212.3) | (247.5) | |||||
| (64.3) |
| (71.3) |
| (57.0) |
| (42.0) |
| (36.0) |
| (34.0) |
| (38.2) |
| (35.4) |
| (28.0) |
| (12.6) |
| (14.5) |
| (8.3) |
| (6.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | 0.2 | - | - | - | 0.2 | 0.2 | 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 | - | - | - | 0.0 |
| Amortization Of Intangibles | 0.6 | - | - | - | 3.0 | - | - | 0.2 | 0.2 | (187.6) | 188.0 | 0.2 | 0.2 | - | 0.1 | - | 0.0 | ||||||||||||
| Stock-Based Compensation | 10.7 | 10.1 | 10.0 | 10.5 | 9.8 | 8.9 | 10.2 | 12.5 | 10.0 | 8.8 | 10.0 | 10.6 | 9.5 | 9.3 | 8.8 | 8.1 | 6.5 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||
| Change In Accounts Receivable | (1.9) | - | - | - | 12.3 | - | - | - | 11.3 | - | - | - | 4.3 | - | - | - | 0.0 | ||||||||||||
| Change In Inventory | 14.6 | - | - | - | 2.0 | - | - | - | 0.1 | - | - | - | 1.0 | - | - | - | 0.0 | - | |||||||||||
| Change In Accounts Payable | 5.6 | - | - | - | 0.3 | - | - | - | 1.0 | - | - | - | 3.4 | - | - | - | 5.2 | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | (0.2) | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | 2.2 | - | - | - | (30.4) | - | - | - | (31.6) | - | - | - | (80.3) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | 68.5 | - | - | - | 77.3 | - | - | - | 147.5 | - | - | - | 70.9 | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (11.3) | - | - | - | 11.8 | - | - | - | (28.7) | - | - | - | 107.8 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | 161.7 | - | - | - | 0.0 | - | - | - | 14.5 | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 1.1 | - | - | - | 0.4 | - | - | - | 161.8 | - | - | - | 0.1 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (8.1) | - | - | - | (18.2) | - | - | - | 101.4 | - | - | - | 27.5 | - | - | - | (27.0) | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | 2.2 | - | - | - | (31.0) | - | - | - | (31.6) | - | - | - | (80.4) | - | - | - | (57.1) | - | - | - | (46.8) | - | - | - | (21.1) | - | - | - | (7.3) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 0.8 |
| 0.3 |
| 0.0 |
| 0.0 |
| - |
| - |
| Stock-Based Compensation | 41.3 | 40.4 | 41.7 | 38.8 | 32.7 | 23.9 | 7.9 | 0.8 | 0.2 |
| Deffered Income Tax | - | 0.1 | (0.2) | 0.0 | 0.0 | 0.0 | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Change In Accounts Receivable | - | 73.2 | 47.3 | 17.3 | 8.5 | 0.0 | 0.0 | - | - |
| Change In Inventory | - | 7.3 | 0.4 | 5.6 | 7.5 | 0.0 | 0.0 | - | - |
| Change In Accounts Payable | - | (1.7) | 2.2 | 3.2 | 1.6 | 0.2 | 5.7 | (0.5) | 1.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.7) | (0.8) | (2.0) | - | - | - | - | - |
| Cash From Operating Activities | - | (5.6) | (112.2) | (247.1) | (257.7) | (174.6) | (113.0) | (42.8) | (14.1) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | 288.8 | 406.5 | 351.5 | 217.6 | 97.6 | 34.8 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (30.3) | 28.8 | 180.2 | (87.2) | (76.0) | (181.8) | (26.3) | (11.5) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.0 | 161.7 | 0.0 | 161.6 | 207.5 | 128.4 | 0.0 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 7.0 | 66.2 | 101.3 | 301.8 | 281.9 | 298.1 | 93.1 | 61.6 |
| (43.1) |
| 31.4 |
| 3.3 |
| 23.9 |
| 36.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| (133.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 5.4 |
| 4.3 |
| 8.5 |
| 2.6 |
| 2.3 |
| 2.0 |
| 1.0 |
| 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (57.0) |
| - |
| - |
| - |
| (46.2) |
| - |
| - |
| - |
| (21.0) |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.6 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 62.0 |
| - |
| - |
| - |
| (20.3) |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 207.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| 207.8 |
| - |
| - |
| - |
| 168.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 223.6 |
| - |
| - |
| - |
| 127.6 |
| - |
| - |
| - |
| (16.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |