| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (7.1) | (63.3) | (12.9) | (75.2) | (8.5) | (9.2) | (7.4) | (8.9) | (7.0) | (4.2) | (4.2) | (4.3) | (3.6) | (1.3) | (2.0) | (0.8) | (0.9) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 3.1 | - | - | - | 0.1 | - | - | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 6.1 | - | - | - | 2.3 | - | - | - | 1.2 | - | - | - | 0.4 | - | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | (2.0) | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | 0.0 | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | (23.9) | - | - | - | (5.5) | - | - | - | (4.2) | - | - | - | (1.8) | - | - | - | |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Net Income | |||||
| Net Income | (158.5) | (159.8) | (32.4) | (16.3) | (4.9) |
| Cash From Operating Activities | |||||
| Depreciation & Amortization | - | 1.9 | 0.5 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | 0.2 | 0.0 | - | - |
| Stock-Based Compensation | 18.5 | 16.0 | 8.6 | 8.7 | 2.0 |
| Deffered Income Tax | - | (0.0) | (0.1) | 0.0 | 0.0 |
| Asset Impairments | - | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.5 | 0.5 | (0.2) | - |
| Change In Inventory | - | 0.3 | 0.1 | 0.0 | - |
| Change In Accounts Payable | - | 0.8 | (0.9) | (0.2) | 0.6 |
| Change In Other Working Capital | - | - | - | - | - |
| Other Operating Activities | - | 0.0 | (0.6) | 0.0 | - |
| Cash From Operating Activities | - | (37.8) | (16.7) | (5.4) | (2.9) |
| Cash From Investing Activities | |||||
| Capital Expenditures | - | 9.7 | 9.7 | 2.3 | 4.5 |
| Acquisitions | - | - | - | - | - |
| Divestitures | - | - | |||
| Cash From Financing Activities | |||||
| Debt Issued | - | 15.5 | 0.5 | 0.5 | 0.0 |
| Debt Repaid | - | 15.8 | 0.6 | - | - |
| Common Stock Issuance | - | 320.3 | |||
| Change In Cash & Equivalents | |||||
| Effects Of Exchange Rate Changes | - | 0.6 | (0.5) | (0.0) | 0.2 |
| Net Change In Cash | - | - | - | 5.5 | (0.8) |
| Cash Beginning Of Period | - | ||||
| Free Cash Flow | |||||
| Free Cash Flow | - | (47.4) | (26.4) | (7.7) | (7.4) |
| Free Cash Flow To Equity | - | (47.7) | (26.5) | - | - |
| 0.0 |
| 0.0 |
| - |
| Amortization Of Intangibles | 33.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 4.4 | 5.2 | 4.5 | 4.4 | 1.9 | 2.3 | 2.1 | 2.5 | 1.7 | 2.2 | 2.1 | 2.4 | 2.1 | 1.1 | 0.7 | 0.2 | 0.0 |
| Deffered Income Tax | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 0.8 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - |
| Change In Inventory | 0.2 | - | - | - | 0.3 | - | - | - | (0.7) | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (0.2) | - | - | - | 1.1 | - | - | - | (0.1) | - | - | - | (0.4) | - | - | - | 0.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | 0.0 | - | - | - | (0.5) | - | - | - | 0.0 | - | - | - | - |
| Cash From Operating Activities | (17.8) | - | - | - | (3.2) | - | - | - | (3.0) | - | - | - | (1.4) | - | - | - | (0.3) |
| - |
| 0.9 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (97.2) | - | - | - | (2.4) | - | - | - | (1.2) | - | - | - | (0.4) | - | - | - | (0.9) |
| - |
| Debt Repaid | 1.8 | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 5.0 | - | - | - | 2.4 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | 2.8 | - | - | - | 0.0 | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 43.2 | - | - | - | (0.2) | - | - | - | 20.3 | - | - | - | 4.5 | - | - | - | 2.2 |
| - |
| - |
| (0.2) |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1.2) |
| Free Cash Flow To Equity | (25.7) | - | - | - | (5.7) | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - |
| Cash From Investing Activities | - | (110.8) | (11.4) | (2.5) | (4.5) |
| 53.1 |
| 14.1 |
| 8.1 |
| Common Stock Repurchased | - | - | - | - | - |
| Dividends Paid | - | 0.0 | 2.8 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - |
| Cash From Financing Activities | - | 371.6 | 82.5 | 13.4 | 6.6 |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - |