| (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 | (12.7) | (15.3) | (34.0) | (13.8) | (14.0) | (18.1) | (16.9) | (15.7) | (21.8) | (44.1) | (27.4) | (28.7) | (33.5) | (33.7) | (54.7) | (35.8) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (75.8) | (77.1) | (72.5) | (133.7) | (168.7) | (32.4) | (162.7) | (99.7) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 6.7 | 8.9 | 8.7 | 5.9 | 2.1 | 1.3 | 0.8 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 3.3 | 2.7 | 5.8 | 18.3 | 7.9 | 2.4 | 4.5 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | 4.4 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 61.7 | (45.9) | (28.2) | (260.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (16.0) | (44.4) | (104.6) | (187.4) | (197.1) | (84.1) | (124.9) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (44.5) |
| (15.2) |
| (13.6) |
| (2.9) |
| (0.7) |
| (22.9) |
| (92.2) |
| (23.2) |
| (24.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | - | - | - | 0.8 | - | - | - | 0.5 | - | - | - | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 5.5 | 6.4 | 4.9 | 5.9 | 6.3 | 5.2 | 4.4 | 5.9 | 5.5 | 6.6 | 6.8 | 9.9 | 4.2 | 15.1 | 9.4 | 9.3 | 8.7 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (1.4) | - | - | - | (0.9) | - | - | - | 0.8 | - | - | - | (1.1) | - | - | - | 1.2 | ||||||||
| Change In Inventory | (2.1) | - | - | - | (1.4) | - | - | - | 1.4 | - | - | - | 9.4 | - | - | - | 12.1 | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | (0.7) | - | - | - | 0.0 | ||||||||
| Cash From Operating Activities | (13.9) | - | - | - | (11.7) | - | - | - | (20.7) | - | - | - | (43.3) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 1.0 | - | - | - | 0.4 | - | - | - | 1.1 | - | - | - | 1.3 | - | - | - | 4.5 | - | - | - | 1.3 | - | - | - | 0.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 0.0 | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 76.5 | - | - | - | 0.0 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (1.0) | - | - | - | (0.4) | - | - | - | (1.1) | - | - | - | 74.9 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||
| Common Stock Issuance | 0.0 | - | - | - | 81.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.1) | ||||||||
| Cash From Financing Activities | 2.3 | - | - | - | 78.5 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (12.5) | - | - | - | 66.4 | - | - | - | (21.8) | - | - | - | 31.6 | - | - | - | (58.2) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (14.8) | - | - | - | (12.0) | - | - | - | (21.8) | - | - | - | (44.6) | - | - | - | (58.7) | - | - | - | (64.7) | - | - | - | (20.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 3.3 |
| 0.5 |
| - |
| - |
| Stock-Based Compensation | 22.7 | 23.4 | 21.0 | 27.5 | 42.5 | 47.8 | 11.0 | 6.0 |
| Deffered Income Tax | - | 0.0 | (0.3) | (0.2) | - | - | - | - |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 1.4 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 6.8 | 8.5 | 0.2 | 3.1 | 6.1 | 4.4 | 1.2 |
| Change In Inventory | - | (1.4) | (2.2) | 34.1 | 24.5 | 11.3 | 23.5 | 1.4 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.8 | 1.1 | 0.6 | 0.6 | 1.9 | 2.0 | - |
| Cash From Operating Activities | - | (12.7) | (41.7) | (98.8) | (169.1) | (189.2) | (81.7) | (120.4) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 0.0 | 0.0 | 0.3 | 75.5 | 1,019.0 | - | - |
| Sales Of Investments | - | 0.0 | 0.0 | 76.5 | 0.0 | 1,017.0 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (3.3) | (2.7) | 70.4 | (93.8) | (9.9) | (2.4) | (4.5) |
| - |
| - |
| Common Stock Issuance | - | 81.0 | 0.0 | 0.0 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | (0.1) | - | - | - |
| Cash From Financing Activities | - | 77.8 | (1.5) | 0.2 | 2.9 | 565.7 | 54.3 | 0.3 |
| 366.6 |
| (29.8) |
| (124.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 10.7 |
| 7.7 |
| 20.3 |
| 3.3 |
| 2.4 |
| 2.7 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| (54.2) |
| - |
| - |
| - |
| (63.4) |
| - |
| - |
| - |
| (19.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 691.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 165.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (528.2) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 550.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| (41.4) |
| - |
| - |
| - |
| (20.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |