| (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 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | (11.7) | (85.3) | (14.9) | (14.7) | 7.7 | (19.2) | (2.9) | (16.4) | (8.2) | (26.7) | (17.3) | (16.8) | (14.0) | (98.9) | (468.1) | (3.9) | (7.1) | (28.8) | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 3.1 | 4.0 | 3.8 | 3.1 | 7.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.1 | - | - | - | 1.8 | - | - | - | 3.7 | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.1 | - | - | - | 0.0 | - | - | - | (0.4) | - | - | - | 0.0 | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | - | - | (101.4) | - | - | - | 36.6 | - | - | - | (51.0) | - | - | - | ||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (126.6) | (107.2) | (46.7) | (74.9) | (578.1) | (79.6) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 0.5 | 0.6 | 0.3 | 13.9 | 25.4 | 8.0 |
| Amortization Of Intangibles | - | 0.0 | 0.0 | 2.7 | 21.8 | 6.5 |
| Stock-Based Compensation | - | 71.6 | 15.8 | 15.5 | 31.6 | 0.0 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | (11.6) | (0.4) |
| Asset Impairments | - | 1.0 | 0.0 | 0.0 | 1,511.3 | 15.3 |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.2 | (5.4) | 10.0 | 7.2 | 0.3 |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | (5.1) | (15.6) | (8.0) | 0.7 | 16.1 |
| Change In Other Working Capital | - | (0.2) | 0.4 | (3.4) | 2.4 | 2.2 |
| Other Operating Activities | - | (0.5) | 0.1 | (0.0) | (0.3) | (0.1) |
| Cash From Operating Activities | - | (153.4) | (21.2) | (60.7) | (117.6) | (30.9) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | - | 3.1 | 9.4 | 30.5 | 20.6 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | 0.6 | (1.5) | 0.4 | (0.9) | 0.2 |
| Net Change In Cash | - | (108.8) | 35.2 | 3.1 | (293.0) | (1.2) |
| Free Cash Flow | ||||||
| Free Cash Flow | - | - | (24.3) | (70.1) | (148.1) | (51.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (31.9) |
| (28.8) |
| 6.4 |
| 6.1 |
| 5.9 |
| 3.3 |
| 3.0 |
| 2.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | 0.0 | (4.6) | 2.6 | 2.7 | 2.0 | 5.5 | 5.5 | 5.4 | 5.4 | 1.6 | 1.6 | 1.6 |
| Stock-Based Compensation | 2.8 | - | - | - | 3.3 | - | - | - | 8.0 | - | - | - | 7.2 | - | - | - | 13.2 | - | - | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (3.1) | - | - | 0.0 |
| Asset Impairments | - | - | - | 0.0 | 0.0 | (0.6) | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1,511.2 | 0.0 | 0.0 | 0.0 | - | - | 0.1 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (1.5) | - | - | - | 3.6 | - | - | - | 6.3 | - | - | - | 0.1 | - | - | - | 1.3 | - | - | (0.1) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (2.1) | - | - | - | (1.8) | - | - | - | 10.9 | - | - | - | (16.0) | - | - | - | (1.7) | - | - | 2.9 |
| Change In Other Working Capital | (0.5) | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 1.8 | - | - | - | 4.3 | - | - | (1.1) |
| Other Operating Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | (0.3) | - | - | (0.2) |
| Cash From Operating Activities | (12.1) | - | - | - | (101.3) | - | - | - | 38.4 | - | - | - | (47.2) | - | - | - | (33.2) | - | - | (1.0) |
| - |
| 3.1 |
| - |
| - |
| 4.1 |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 1.9 | - | - | - | (0.1) | - | - | - | (2.3) | - | - | - | 69.7 | - | - | - | (3.1) | - | - | (4.1) |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | 39.0 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Common Stock Repurchased | 0.3 | - | - | - | 0.9 | - | - | - | 2.3 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 66.8 | - | - | - | 4.1 | - | - | - | 36.7 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | (0.0) |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.1 |
| Net Change In Cash | 56.7 | - | - | - | (97.3) | - | - | - | 72.3 | - | - | - | 22.5 | - | - | - | (36.1) | - | - | (5.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (36.3) |
| - |
| - |
| (5.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| (20.1) |
| 0.0 |
| 0.0 |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (38.1) | 14.1 | 66.0 | (172.0) | (7.9) |
| - |
| 63.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Common Stock Repurchased | - | - | 2.7 | 2.6 | 2.6 | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 82.1 | 43.8 | (2.6) | (2.6) | 37.5 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |