| (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 | (43.5) | (41.9) | (44.9) | (45.1) | (35.9) | (32.6) | (30.6) | (27.6) | (25.0) | (20.9) | (16.4) | (14.5) | (15.9) | (15.7) | (11.4) | (12.9) | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (175.4) | (167.9) | (115.9) | (67.7) | (53.0) | (46.3) | (33.3) | (16.9) | (12.2) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 1.6 | 1.7 | 1.4 | 1.2 | 0.7 | 0.4 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 1.2 | 2.2 | 0.7 | 2.5 | 1.2 | 0.6 | 0.7 | - |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | 0.0 | - | - | - | - | - |
| Net Change In Cash | - | (81.0) | (29.3) | 111.6 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (132.3) | (90.4) | (54.2) | (48.8) | (35.3) | (27.4) | (16.7) | - |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (12.9) |
| (13.9) |
| (11.6) |
| (11.1) |
| (9.7) |
| (9.3) |
| (8.4) |
| (8.2) |
| (7.5) |
| (5.4) |
| (4.7) |
| (3.4) |
| (3.5) |
| (9.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Stock-Based Compensation | 5.3 | - | - | - | 5.2 | - | - | - | 3.8 | - | - | - | 2.5 | - | - | - | 1.8 | |||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | (0.3) | - | - | - | 1.6 | - | - | - | 1.7 | - | - | - | 1.7 | - | - | - | 1.7 | |||||||||||||
| Change In Other Working Capital | 0.1 | - | - | - | 0.1 | - | - | - | 0.7 | - | - | - | 0.0 | - | - | - | ||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | (42.6) | - | - | - | (30.8) | - | - | - | (24.0) | - | - | - | (12.6) | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | 51.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 25.0 | - | - | - | 0.0 | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | 51.0 | - | - | - | (0.8) | - | - | - | (0.8) | - | - | - | 24.6 | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | 6.9 | - | - | - | 0.0 | - | - | - | 5.7 | - | - | - | (0.2) | - | - | - | 0.0 | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | 25.3 | - | - | - | (0.6) | - | - | - | 6.9 | - | - | - | 0.2 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 33.7 | - | - | - | (32.1) | - | - | - | (17.9) | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | (42.6) | - | - | - | (31.6) | - | - | - | (24.8) | - | - | - | (13.0) | - | - | - | (13.0) | - | - | - | (8.8) | - | - | - | (5.2) | - | - | - | (2.4) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 20.9 | 19.5 | 11.3 | 6.9 | 5.8 | 4.4 | 2.3 | 0.6 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.6 | 1.0 | 1.7 | (0.0) | 1.0 | 0.6 | 0.2 | 0.2 |
| Change In Other Working Capital | - | 2.9 | 0.6 | 1.1 | 0.2 | 0.1 | 0.2 | 0.1 | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (131.1) | (88.2) | (53.5) | (46.4) | (34.1) | (26.8) | (16.0) | (4.7) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 50.0 | 49.5 | 62.5 | 25.0 | 7.2 | 3.8 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (50.3) | 47.3 | (22.5) | (27.2) | 6.0 | (8.0) | (0.7) | - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 93.6 | 0.0 | 185.2 | 32.9 | 48.3 | (0.2) | 71.2 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 100.3 | 11.7 | 187.6 | 33.0 | 48.9 | (0.0) | 119.9 | 37.7 |
| - |
| - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (0.3) |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.8) |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (49.9) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 49.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |