| (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 | Q3 FY 22 | 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 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | (71.6) | (90.3) | (79.1) | (47.9) | (70.2) | (27.6) | (82.1) | (58.3) | (52.7) | (77.2) | (45.8) | (45.6) | (39.8) | (42.8) | (33.3) | (42.9) | |||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (289.0) | (287.5) | (220.7) | (208.4) | (148.8) | (142.1) | (142.1) | (123.8) | (44.8) | (19.7) | (12.6) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 8.5 | 8.3 | 7.6 | 6.6 | 7.4 | 8.5 | 5.7 | 4.6 | 1.7 | 1.0 | 0.5 |
| Amortization Of Intangibles | 1.7 | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 19.0 | 22.1 | 11.0 | 10.8 | 8.9 | 14.7 | 18.3 | 9.1 | 2.9 | 1.9 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | 6.3 | (0.3) | 15.0 | (28.4) | (0.8) | 0.7 | 5.2 | (5.8) | 0.6 | (2.7) |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (302.6) | (228.3) | (156.6) | (123.1) | (126.7) | (132.4) | (119.8) | (40.7) | (19.2) | (11.7) |
| Free Cash Flow To Equity | - | - | |||||||||
| (37.3) |
| (32.0) |
| (29.9) |
| (40.9) |
| (27.2) |
| (28.5) |
| (27.2) |
| (7.5) |
| (7.7) |
| (16.7) |
| (7.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | 2.2 | 2.1 | 2.1 | 2.1 | 2.0 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.4 | 1.5 | 1.9 | 1.8 | 1.7 | 1.7 | 1.5 | 1.2 | 1.3 | 0.8 | 1.1 | 1.1 | 1.6 | - | 0.5 | - | - |
| Amortization Of Intangibles | 0.5 | 0.4 | 0.5 | 0.3 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||||
| Stock-Based Compensation | 3.6 | 3.4 | 3.8 | 4.3 | 2.9 | 6.2 | 4.0 | 2.9 | 2.3 | 3.3 | 2.9 | 2.7 | 2.4 | 3.3 | (0.7) | 4.2 | 4.2 | ||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Receivable | 3.6 | - | - | - | 14.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||
| Change In Inventory | 2.5 | - | - | - | 10.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Payable | (1.2) | - | - | - | 1.9 | - | - | - | 1.3 | - | - | - | (0.2) | - | (0.9) | - | - | ||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Operating Activities | (65.3) | - | - | - | (75.6) | - | - | - | (40.5) | - | - | - | (42.4) | - | (37.3) | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | 2.7 | - | - | - | 8.2 | - | - | - | 0.5 | - | - | - | 3.6 | - | 1.9 | - | - | - | 2.6 | - | - | - | 7.3 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Investing Activities | 96.2 | - | - | - | (59.5) | - | - | - | (0.5) | - | - | - | (3.6) | - | (1.9) | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | 550.0 | - | - | - | 0.0 | - | 123.3 | - | - | ||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Financing Activities | (2.1) | - | - | - | 0.0 | - | - | - | 561.4 | - | - | - | (0.7) | - | 123.3 | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (2.0) | - | - | - | 3.6 | - | - | - | (1.2) | - | - | - | 7.3 | - | 1.6 | - | - | - | (15.0) | - | - | - | 4.7 | - | - | - | 1.0 |
| Net Change In Cash | 26.8 | - | - | - | (131.6) | - | - | - | 519.2 | - | - | - | (39.4) | - | 85.7 | - | - | - | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | (68.0) | - | - | - | (83.8) | - | - | - | (41.0) | - | - | - | (46.0) | - | (39.2) | - | - | - | (26.7) | - | - | - | (33.8) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| 1.5 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| Stock-Based Compensation | 15.1 | 14.4 | 15.5 | 11.2 | 12.0 | 9.9 | 20.0 | 30.4 | 6.8 | 3.2 | 2.3 |
| Deffered Income Tax | - | (0.6) | (0.2) | (1.0) | (0.2) | (0.1) | (1.3) | (0.4) | 0.0 | 0.0 | - |
| Asset Impairments | - | - | - | 0.4 | 0.0 | 0.0 | 0.0 | 4.1 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 24.2 | 0.0 | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 40.3 | 4.2 | 0.0 | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.3 | 1.6 | (0.5) | 0.0 | (1.8) | 1.4 | (1.5) | 0.8 | 0.4 | 0.5 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (283.6) | (206.3) | (145.6) | (112.3) | (117.9) | (117.8) | (101.5) | (31.5) | (16.4) | (9.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 158.5 | (394.6) | (11.0) | (10.8) | (8.9) | (14.7) | (18.7) | (9.5) | (2.9) | (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.0 | 550.0 | 0.0 | 163.9 | 245.9 | 79.8 | 115.9 | 156.9 | 127.7 | 32.2 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (4.3) | 589.6 | (0.9) | 223.6 | 284.1 | 74.4 | 108.9 | 156.9 | 127.7 | 32.2 |
| (123.2) |
| (11.5) |
| (142.4) |
| 72.1 |
| 156.6 |
| (57.3) |
| (6.1) |
| 110.0 |
| 109.0 |
| 17.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 6.2 |
| 6.4 |
| 7.7 |
| 8.9 |
| 7.4 |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 4.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.0) |
| - |
| - |
| - |
| (26.5) |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| 32.7 |
| - |
| - |
| - |
| (29.1) |
| - |
| - |
| - |
| (8.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |