| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | (29.7) | (0.9) | (15.3) | (41.2) | (12.8) | (19.4) | (12.6) | (9.4) | (15.8) | (3.8) | 0.7 | (33.4) | (17.3) | (14.9) | (13.0) | (26.3) | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (87.1) | (70.3) | (57.2) | (53.9) | (74.2) | (245.6) | (19.5) | (7.2) | (0.0) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 32.4 | 30.3 | 43.5 | 43.4 | 35.7 | 14.3 | 9.8 | - | - |
| Amortization Of Intangibles | - | 1.0 | 0.6 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | 185.0 | 20.0 | 0.0 | 0.0 | 58.6 | 3.6 | - | - |
| Debt Repaid | - | 84.5 | 10.0 | 0.0 | 0.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 29.2 | (19.1) | (3.6) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (20.0) |
| 5.4 |
| (46.9) |
| (35.6) |
| (168.6) |
| (2.4) |
| (14.4) |
| (9.1) |
| 6.4 |
| (7.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 9.2 | 8.0 | 7.9 | 7.2 | 7.2 | 10.0 | 11.1 | 11.3 | 11.2 | 10.7 | 11.3 | 11.8 | 9.7 | 9.5 | 9.6 | 9.2 | 7.4 | 4.5 | 3.5 | 3.5 | 2.8 | - | 2.7 | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Stock-Based Compensation | 4.1 | 4.2 | 3.7 | 3.5 | 2.9 | 2.9 | 2.5 | 2.4 | 3.4 | 3.1 | 2.4 | 2.3 | 3.0 | 3.6 | 3.2 | 3.0 | 10.2 | |||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | (9.6) | - | - | - | (6.8) | - | - | - | (1.4) | - | - | - | 5.9 | - | - | - | 2.9 | |||||||||||||
| Change In Inventory | 0.0 | - | - | - | (6.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | (0.3) | - | - | - | (7.3) | - | - | - | (2.4) | - | - | - | (3.0) | - | - | - | 1.5 | |||||||||||||
| Change In Other Working Capital | (0.1) | - | - | - | (0.0) | - | - | - | (0.3) | - | - | - | 0.0 | - | - | - | ||||||||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | (2.4) | - | - | - | 27.2 | - | - | - | (3.8) | - | - | - | (16.6) | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | (9.3) | - | - | - | (24.1) | - | - | - | (15.1) | - | - | - | 10.5 | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 58.1 | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 1.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | 9.5 | - | - | - | 4.4 | - | - | - | 0.9 | - | - | - | 28.9 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (2.1) | - | - | - | 7.5 | - | - | - | (18.1) | - | - | - | 22.8 | - | - | - | (29.7) | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| 0.6 |
| 0.6 |
| 1.4 |
| 1.4 |
| - |
| - |
| Stock-Based Compensation | 15.4 | 14.2 | 11.2 | 10.9 | 20.0 | 42.6 | 2.0 | - | - |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | - |
| Asset Impairments | - | - | - | - | 0.0 | 18.4 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | 0.0 | (0.0) | - |
| Change In Accounts Receivable | - | 19.5 | 7.8 | 4.1 | 0.5 | (0.2) | (1.4) | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (9.4) | (4.1) | 3.3 | (0.1) | 2.5 | 2.5 | 0.2 | 0.0 |
| Change In Other Working Capital | - | 0.0 | (2.4) | (1.3) | 0.0 | 0.3 | 1.0 | - | - |
| Other Operating Activities | - | 0.2 | 0.3 | 0.6 | 1.8 | 0.0 | - | - | - |
| Cash From Operating Activities | - | (28.3) | (6.4) | (17.4) | (44.5) | (53.9) | (31.7) | (0.3) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (86.6) | (68.3) | (15.2) | (81.6) | (63.6) | (9.8) | (316.3) | - |
| 22.2 |
| 0.0 |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 144.1 | 55.7 | 29.1 | (5.1) | 275.0 | 3.4 | 317.6 | 0.0 |
| (131.1) |
| 157.5 |
| (38.0) |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 28.5 |
| 0.3 |
| 0.5 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 18.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.4) |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.4) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| 57.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| - |
| - |
| 39.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |