| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (30.7) | (27.1) | (10.8) | (10.7) | (10.7) | (68.7) | (7.0) | (54.9) | (4.9) | (5.4) | (3.9) | (3.6) | (2.3) | (1.2) | (0.9) | (1.0) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (79.4) | (59.4) | (135.5) | (15.3) | (4.1) | (3.7) | (1.0) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 8.0 | 4.9 | 5.0 | 5.0 | 0.1 | 0.1 | 0.1 |
| Amortization Of Intangibles | 7.8 | 4.8 | 4.8 | 4.8 | - | - | - |
| Stock-Based Compensation | 33.9 | 36.1 | 45.2 | 0.0 | 0.3 | 0.3 | 0.0 |
| Deffered Income Tax | - | 0.0 | 5.2 | (5.1) | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | 0.1 | 0.1 | (0.0) | - |
| Change In Accounts Receivable | - | 2.7 | 6.2 | (0.7) | (0.0) | - | (0.0) |
| Change In Inventory | - | - | - | - | 0.0 | 0.0 | (0.1) |
| Change In Accounts Payable | - | 3.1 | 1.2 | 0.6 | (0.2) | 0.0 | (0.0) |
| Change In Other Working Capital | - | 1.3 | 0.2 | 0.6 | 0.1 | 0.0 | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (4.4) | (6.0) | (9.1) | (3.7) | (2.0) | (0.8) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | 7.5 | 0.1 | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | (0.6) | (0.7) | (0.4) | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (4.5) | (6.1) | (9.2) | (3.7) | (2.0) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (0.9) |
| (1.4) |
| (0.6) |
| (0.3) |
| (1.4) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 4.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 2.5 | 1.3 | 1.3 | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Amortization Of Intangibles | 4.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | 1.2 | 1.2 | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 3.8 | 17.2 | 6.7 | 6.2 | 6.0 | 40.4 | 0.3 | 4.5 | 0.0 | - | 0.0 | - | 0.1 | - | - | - | 0.1 | ||||||||
| Deffered Income Tax | - | - | - | - | 0.0 | - | - | - | (1.3) | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | (0.0) | - | 0.1 | ||||||||
| Change In Accounts Receivable | 14.5 | - | - | - | (18.0) | - | - | - | (13.4) | - | - | - | - | - | - | - | (0.0) | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||
| Change In Accounts Payable | 1.9 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | 0.3 | - | - | - | (0.2) | ||||||||
| Change In Other Working Capital | 3.6 | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | - | ||||||||
| Cash From Operating Activities | (9.9) | - | - | - | 14.6 | - | - | - | 11.2 | - | - | - | (1.1) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | - | - | - | 5.9 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 2.5 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 7.5 | - | 0.1 | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 35.1 | - | - | - | (13.8) | - | - | - | (11.6) | - | - | - | 1.5 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 24.0 | - | - | - | 0.8 | - | - | - | (0.4) | - | - | - | - | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (9.9) | - | - | - | 14.6 | - | - | - | 11.2 | - | - | - | (1.2) | - | - | - | (1.0) | - | - | - | (0.2) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | 2.8 | 4.0 | 6.0 | - |
| Sales Of Investments | - | - | - | 6.9 | 5.9 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.1) | (0.1) | (0.1) | 1.8 | (6.0) | - |
| Common Stock Issuance | - | - | - | 1.8 | - | 13.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 3.9 | 5.4 | 8.8 | - | 12.0 | 0.8 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |